[HARNLEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.94%
YoY- -14.66%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,077 93,707 103,972 122,037 137,528 146,555 137,273 -17.34%
PBT 10,957 4,179 5,427 14,972 23,922 26,831 26,550 -44.47%
Tax -5,973 1,815 352 -2,456 -3,557 -8,793 -8,253 -19.34%
NP 4,984 5,994 5,779 12,516 20,365 18,038 18,297 -57.87%
-
NP to SH 6,905 7,681 7,399 13,647 20,977 18,218 18,145 -47.39%
-
Tax Rate 54.51% -43.43% -6.49% 16.40% 14.87% 32.77% 31.08% -
Total Cost 98,093 87,713 98,193 109,521 117,163 128,517 118,976 -12.04%
-
Net Worth 231,761 226,590 221,307 222,032 226,106 224,490 220,471 3.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 231,761 226,590 221,307 222,032 226,106 224,490 220,471 3.37%
NOSH 185,408 185,729 184,423 185,027 185,333 185,529 185,269 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.84% 6.40% 5.56% 10.26% 14.81% 12.31% 13.33% -
ROE 2.98% 3.39% 3.34% 6.15% 9.28% 8.12% 8.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.59 50.45 56.38 65.96 74.21 78.99 74.09 -17.38%
EPS 3.72 4.14 4.01 7.38 11.32 9.82 9.79 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.20 1.20 1.22 1.21 1.19 3.32%
Adjusted Per Share Value based on latest NOSH - 185,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.64 16.04 17.80 20.89 23.54 25.08 23.50 -17.36%
EPS 1.18 1.31 1.27 2.34 3.59 3.12 3.11 -47.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3878 0.3788 0.38 0.387 0.3842 0.3774 3.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.68 0.61 0.50 0.48 0.62 0.77 -
P/RPS 1.26 1.35 1.08 0.76 0.65 0.78 1.04 13.60%
P/EPS 18.80 16.44 15.20 6.78 4.24 6.31 7.86 78.56%
EY 5.32 6.08 6.58 14.75 23.58 15.84 12.72 -43.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.51 0.42 0.39 0.51 0.65 -9.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.74 0.70 0.70 0.65 0.51 0.55 0.68 -
P/RPS 1.33 1.39 1.24 0.99 0.69 0.70 0.92 27.76%
P/EPS 19.87 16.93 17.45 8.81 4.51 5.60 6.94 101.24%
EY 5.03 5.91 5.73 11.35 22.19 17.85 14.40 -50.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.54 0.42 0.45 0.57 2.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment