[HARNLEN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.58%
YoY- 55.57%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 166,767 167,700 158,122 140,217 131,486 120,553 111,806 30.45%
PBT 19,996 27,247 30,737 21,441 17,051 17,435 14,219 25.44%
Tax -8,165 -8,257 -7,869 -6,545 -6,253 -7,381 -7,377 6.98%
NP 11,831 18,990 22,868 14,896 10,798 10,054 6,842 43.92%
-
NP to SH 13,298 20,387 24,090 16,500 12,832 12,278 9,192 27.82%
-
Tax Rate 40.83% 30.30% 25.60% 30.53% 36.67% 42.33% 51.88% -
Total Cost 154,936 148,710 135,254 125,321 120,688 110,499 104,964 29.54%
-
Net Worth 187,999 255,935 253,894 248,242 244,800 237,163 227,500 -11.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,587 3,707 1,853 - - - - -
Div Payout % 42.02% 18.19% 7.69% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 187,999 255,935 253,894 248,242 244,800 237,163 227,500 -11.90%
NOSH 187,999 185,460 185,324 185,255 185,454 185,284 182,000 2.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.09% 11.32% 14.46% 10.62% 8.21% 8.34% 6.12% -
ROE 7.07% 7.97% 9.49% 6.65% 5.24% 5.18% 4.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 88.71 90.42 85.32 75.69 70.90 65.06 61.43 27.67%
EPS 7.07 10.99 13.00 8.91 6.92 6.63 5.05 25.06%
DPS 3.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.38 1.37 1.34 1.32 1.28 1.25 -13.78%
Adjusted Per Share Value based on latest NOSH - 185,255
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.54 28.70 27.06 24.00 22.51 20.63 19.14 30.42%
EPS 2.28 3.49 4.12 2.82 2.20 2.10 1.57 28.15%
DPS 0.96 0.63 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.4381 0.4346 0.4249 0.419 0.4059 0.3894 -11.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.80 0.68 0.725 0.75 0.82 0.67 0.70 -
P/RPS 0.90 0.75 0.85 0.99 1.16 1.03 1.14 -14.54%
P/EPS 11.31 6.19 5.58 8.42 11.85 10.11 13.86 -12.64%
EY 8.84 16.17 17.93 11.88 8.44 9.89 7.22 14.40%
DY 3.75 2.94 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.49 0.53 0.56 0.62 0.52 0.56 26.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.89 0.80 0.67 0.77 0.76 0.75 0.69 -
P/RPS 1.00 0.88 0.79 1.02 1.07 1.15 1.12 -7.25%
P/EPS 12.58 7.28 5.15 8.65 10.98 11.32 13.66 -5.32%
EY 7.95 13.74 19.40 11.57 9.10 8.84 7.32 5.64%
DY 3.37 2.50 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.49 0.57 0.58 0.59 0.55 37.71%

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