[HARNLEN] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.48%
YoY- 65.05%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 167,942 119,658 96,357 154,784 94,133 67,725 61,860 18.10%
PBT 25,252 11,657 3,020 29,344 18,988 10,230 10,557 15.63%
Tax -7,964 -5,293 -3,416 -10,578 -7,434 -4,434 -4,198 11.25%
NP 17,288 6,364 -396 18,765 11,553 5,796 6,358 18.13%
-
NP to SH 18,582 8,509 1,345 19,073 11,556 5,825 6,405 19.41%
-
Tax Rate 31.54% 45.41% 113.11% 36.05% 39.15% 43.34% 39.77% -
Total Cost 150,654 113,294 96,753 136,018 82,580 61,929 55,501 18.09%
-
Net Worth 256,099 237,469 227,959 224,501 206,003 195,494 178,786 6.16%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,474 - - - - - - -
Div Payout % 13.32% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 256,099 237,469 227,959 224,501 206,003 195,494 178,786 6.16%
NOSH 185,579 185,523 186,851 185,538 185,588 185,127 185,482 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.29% 5.32% -0.41% 12.12% 12.27% 8.56% 10.28% -
ROE 7.26% 3.58% 0.59% 8.50% 5.61% 2.98% 3.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.50 64.50 51.57 83.42 50.72 36.58 33.35 18.09%
EPS 10.01 4.59 0.72 10.28 6.23 3.15 3.45 19.41%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.22 1.21 1.11 1.056 0.9639 6.16%
Adjusted Per Share Value based on latest NOSH - 185,529
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 28.75 20.48 16.49 26.49 16.11 11.59 10.59 18.10%
EPS 3.18 1.46 0.23 3.26 1.98 1.00 1.10 19.34%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.4065 0.3902 0.3843 0.3526 0.3346 0.306 6.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.68 0.67 0.68 0.62 0.74 0.47 0.51 -
P/RPS 0.75 1.04 1.32 0.74 1.46 1.28 1.53 -11.19%
P/EPS 6.79 14.61 94.44 6.03 11.88 14.94 14.77 -12.14%
EY 14.73 6.85 1.06 16.58 8.41 6.70 6.77 13.82%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.56 0.51 0.67 0.45 0.53 -1.29%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 01/12/06 29/11/05 -
Price 0.80 0.75 0.70 0.55 0.89 0.52 0.50 -
P/RPS 0.88 1.16 1.36 0.66 1.75 1.42 1.50 -8.50%
P/EPS 7.99 16.35 97.22 5.35 14.29 16.53 14.48 -9.43%
EY 12.52 6.12 1.03 18.69 7.00 6.05 6.91 10.40%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.45 0.80 0.49 0.52 1.83%

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