[HARNLEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.09%
YoY- -74.97%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 194,282 189,034 245,448 169,552 153,360 163,140 109,870 9.95%
PBT -37,050 -26,804 2,204 -23,616 -11,538 29,558 2,186 -
Tax 4,132 -178 -3,914 2,264 -4,394 -8,382 -5,150 -
NP -32,918 -26,982 -1,710 -21,352 -15,932 21,176 -2,964 49.31%
-
NP to SH -30,002 -24,544 -1,444 -19,534 -11,164 22,238 -280 117.78%
-
Tax Rate - - 177.59% - - 28.36% 235.59% -
Total Cost 227,200 216,016 247,158 190,904 169,292 141,964 112,834 12.36%
-
Net Worth 300,019 328,118 351,743 244,663 248,501 254,307 218,750 5.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 3,712 - -
Div Payout % - - - - - 16.69% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 300,019 328,118 351,743 244,663 248,501 254,307 218,750 5.40%
NOSH 181,830 185,377 185,128 185,351 185,448 185,626 175,000 0.63%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -16.94% -14.27% -0.70% -12.59% -10.39% 12.98% -2.70% -
ROE -10.00% -7.48% -0.41% -7.98% -4.49% 8.74% -0.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.85 101.97 132.58 91.48 82.70 87.89 62.78 9.25%
EPS -16.50 -13.24 -0.78 -10.54 -6.02 11.98 -0.16 116.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.65 1.77 1.90 1.32 1.34 1.37 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 185,691
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.25 32.35 42.01 29.02 26.25 27.92 18.80 9.95%
EPS -5.14 -4.20 -0.25 -3.34 -1.91 3.81 -0.05 116.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.5135 0.5616 0.602 0.4188 0.4253 0.4353 0.3744 5.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.86 0.98 1.20 0.755 0.90 0.725 0.70 -
P/RPS 0.80 0.96 0.91 0.83 1.09 0.82 1.11 -5.30%
P/EPS -5.21 -7.40 -153.85 -7.16 -14.95 6.05 -437.50 -52.18%
EY -19.19 -13.51 -0.65 -13.96 -6.69 16.52 -0.23 108.89%
DY 0.00 0.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.52 0.55 0.63 0.57 0.67 0.53 0.56 -1.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 27/08/13 28/08/12 25/08/11 26/08/10 -
Price 0.81 0.86 1.17 0.71 0.83 0.67 0.69 -
P/RPS 0.76 0.84 0.88 0.78 1.00 0.76 1.10 -5.97%
P/EPS -4.91 -6.50 -150.00 -6.74 -13.79 5.59 -431.25 -52.53%
EY -20.37 -15.40 -0.67 -14.84 -7.25 17.88 -0.23 110.98%
DY 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.49 0.49 0.62 0.54 0.62 0.49 0.55 -1.90%

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