[HARNLEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 127.72%
YoY- -92.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 202,774 167,942 119,658 96,357 154,784 94,133 67,725 20.03%
PBT 2,678 25,252 11,657 3,020 29,344 18,988 10,230 -20.00%
Tax -5,731 -7,964 -5,293 -3,416 -10,578 -7,434 -4,434 4.36%
NP -3,053 17,288 6,364 -396 18,765 11,553 5,796 -
-
NP to SH 605 18,582 8,509 1,345 19,073 11,556 5,825 -31.41%
-
Tax Rate 214.00% 31.54% 45.41% 113.11% 36.05% 39.15% 43.34% -
Total Cost 205,827 150,654 113,294 96,753 136,018 82,580 61,929 22.13%
-
Net Worth 259,158 256,099 237,469 227,959 224,501 206,003 195,494 4.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,474 - - - - - -
Div Payout % - 13.32% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 259,158 256,099 237,469 227,959 224,501 206,003 195,494 4.80%
NOSH 189,166 185,579 185,523 186,851 185,538 185,588 185,127 0.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.51% 10.29% 5.32% -0.41% 12.12% 12.27% 8.56% -
ROE 0.23% 7.26% 3.58% 0.59% 8.50% 5.61% 2.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 107.19 90.50 64.50 51.57 83.42 50.72 36.58 19.60%
EPS 0.32 10.01 4.59 0.72 10.28 6.23 3.15 -31.66%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.28 1.22 1.21 1.11 1.056 4.43%
Adjusted Per Share Value based on latest NOSH - 185,729
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.71 28.75 20.48 16.49 26.49 16.11 11.59 20.03%
EPS 0.10 3.18 1.46 0.23 3.26 1.98 1.00 -31.84%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.4383 0.4065 0.3902 0.3843 0.3526 0.3346 4.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.68 0.67 0.68 0.62 0.74 0.47 -
P/RPS 0.82 0.75 1.04 1.32 0.74 1.46 1.28 -7.14%
P/EPS 275.00 6.79 14.61 94.44 6.03 11.88 14.94 62.41%
EY 0.36 14.73 6.85 1.06 16.58 8.41 6.70 -38.54%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.52 0.56 0.51 0.67 0.45 6.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 01/12/06 -
Price 0.90 0.80 0.75 0.70 0.55 0.89 0.52 -
P/RPS 0.84 0.88 1.16 1.36 0.66 1.75 1.42 -8.37%
P/EPS 281.25 7.99 16.35 97.22 5.35 14.29 16.53 60.30%
EY 0.36 12.52 6.12 1.03 18.69 7.00 6.05 -37.49%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.59 0.57 0.45 0.80 0.49 5.08%

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