[HARNLEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 53.6%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 131,486 120,553 111,806 110,075 103,077 93,707 103,972 16.89%
PBT 17,051 17,435 14,219 15,344 10,957 4,179 5,427 114.06%
Tax -6,253 -7,381 -7,377 -6,716 -5,973 1,815 352 -
NP 10,798 10,054 6,842 8,628 4,984 5,994 5,779 51.53%
-
NP to SH 12,832 12,278 9,192 10,606 6,905 7,681 7,399 44.20%
-
Tax Rate 36.67% 42.33% 51.88% 43.77% 54.51% -43.43% -6.49% -
Total Cost 120,688 110,499 104,964 101,447 98,093 87,713 98,193 14.69%
-
Net Worth 244,800 237,163 227,500 231,617 231,761 226,590 221,307 6.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 244,800 237,163 227,500 231,617 231,761 226,590 221,307 6.93%
NOSH 185,454 185,284 182,000 185,294 185,408 185,729 184,423 0.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.21% 8.34% 6.12% 7.84% 4.84% 6.40% 5.56% -
ROE 5.24% 5.18% 4.04% 4.58% 2.98% 3.39% 3.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 70.90 65.06 61.43 59.41 55.59 50.45 56.38 16.45%
EPS 6.92 6.63 5.05 5.72 3.72 4.14 4.01 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.25 1.25 1.25 1.22 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 185,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.51 20.63 19.14 18.84 17.64 16.04 17.80 16.89%
EPS 2.20 2.10 1.57 1.82 1.18 1.31 1.27 44.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.4059 0.3894 0.3964 0.3967 0.3878 0.3788 6.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.82 0.67 0.70 0.77 0.70 0.68 0.61 -
P/RPS 1.16 1.03 1.14 1.30 1.26 1.35 1.08 4.86%
P/EPS 11.85 10.11 13.86 13.45 18.80 16.44 15.20 -15.25%
EY 8.44 9.89 7.22 7.43 5.32 6.08 6.58 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.56 0.62 0.56 0.56 0.51 13.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 25/05/10 25/02/10 19/11/09 27/08/09 -
Price 0.76 0.75 0.69 0.70 0.74 0.70 0.70 -
P/RPS 1.07 1.15 1.12 1.18 1.33 1.39 1.24 -9.33%
P/EPS 10.98 11.32 13.66 12.23 19.87 16.93 17.45 -26.50%
EY 9.10 8.84 7.32 8.18 5.03 5.91 5.73 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.55 0.56 0.59 0.57 0.58 0.00%

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