[HARNLEN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -52.02%
YoY- 186.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 185,732 235,889 288,742 314,887 326,019 305,393 292,240 -26.01%
PBT -19,732 -9,168 -3,170 9,825 15,829 20,564 20,888 -
Tax -2,755 -4,504 -4,446 -6,675 -8,054 -3,822 -6,409 -42.95%
NP -22,487 -13,672 -7,616 3,150 7,775 16,742 14,479 -
-
NP to SH -21,171 -12,588 -7,052 3,441 7,171 11,831 9,289 -
-
Tax Rate - - - 67.94% 50.88% 18.59% 30.68% -
Total Cost 208,219 249,561 296,358 311,737 318,244 288,651 277,761 -17.43%
-
Net Worth 284,080 289,277 289,277 299,675 295,415 311,601 300,493 -3.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 284,080 289,277 289,277 299,675 295,415 311,601 300,493 -3.66%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.11% -5.80% -2.64% 1.00% 2.38% 5.48% 4.95% -
ROE -7.45% -4.35% -2.44% 1.15% 2.43% 3.80% 3.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.22 136.18 166.69 181.78 187.61 164.65 162.41 -24.12%
EPS -12.22 -7.27 -4.07 1.99 4.13 6.38 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.67 1.67 1.73 1.70 1.68 1.67 -1.19%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.79 40.38 49.42 53.90 55.80 52.27 50.02 -26.01%
EPS -3.62 -2.15 -1.21 0.59 1.23 2.03 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.4951 0.4951 0.5129 0.5056 0.5333 0.5143 -3.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.34 0.58 0.52 0.65 0.62 0.71 0.79 -
P/RPS 0.32 0.43 0.31 0.36 0.33 0.43 0.49 -24.66%
P/EPS -2.78 -7.98 -12.77 32.72 15.02 11.13 15.30 -
EY -35.95 -12.53 -7.83 3.06 6.66 8.98 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.31 0.38 0.36 0.42 0.47 -41.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 12/09/18 28/05/18 28/02/18 28/11/17 24/08/17 -
Price 0.47 0.49 0.51 0.58 0.60 0.62 0.74 -
P/RPS 0.44 0.36 0.31 0.32 0.32 0.38 0.46 -2.91%
P/EPS -3.85 -6.74 -12.53 29.20 14.54 9.72 14.33 -
EY -26.00 -14.83 -7.98 3.42 6.88 10.29 6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.34 0.35 0.37 0.44 -24.20%

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