[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 50.8%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 256,803 217,325 166,767 131,487 103,078 137,528 101,067 16.79%
PBT 133,979 2,662 19,996 17,051 10,958 23,922 19,064 38.35%
Tax 2,077 -6,570 -8,164 -6,253 -5,974 -3,557 -6,434 -
NP 136,056 -3,908 11,832 10,798 4,984 20,365 12,630 48.55%
-
NP to SH 136,075 -509 13,298 12,832 6,905 20,977 12,581 48.65%
-
Tax Rate -1.55% 246.81% 40.83% 36.67% 54.52% 14.87% 33.75% -
Total Cost 120,747 221,233 154,935 120,689 98,094 117,163 88,437 5.32%
-
Net Worth 352,429 258,270 254,000 244,844 232,022 226,277 209,683 9.03%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 37,097 - 1,854 - - - - -
Div Payout % 27.26% - 13.94% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 352,429 258,270 254,000 244,844 232,022 226,277 209,683 9.03%
NOSH 185,489 188,518 185,401 185,488 185,618 185,473 185,560 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 52.98% -1.80% 7.09% 8.21% 4.84% 14.81% 12.50% -
ROE 38.61% -0.20% 5.24% 5.24% 2.98% 9.27% 6.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 138.45 115.28 89.95 70.89 55.53 74.15 54.47 16.80%
EPS 73.36 -0.27 7.17 6.92 3.72 11.31 6.78 48.66%
DPS 20.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.37 1.37 1.32 1.25 1.22 1.13 9.03%
Adjusted Per Share Value based on latest NOSH - 185,454
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.95 37.20 28.54 22.50 17.64 23.54 17.30 16.79%
EPS 23.29 -0.09 2.28 2.20 1.18 3.59 2.15 48.69%
DPS 6.35 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.6032 0.442 0.4347 0.4191 0.3971 0.3873 0.3589 9.03%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.50 0.89 0.80 0.82 0.70 0.48 0.88 -
P/RPS 1.08 0.77 0.89 1.16 1.26 0.65 1.62 -6.52%
P/EPS 2.04 -329.63 11.15 11.85 18.82 4.24 12.98 -26.51%
EY 48.91 -0.30 8.97 8.44 5.31 23.56 7.70 36.04%
DY 13.33 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.58 0.62 0.56 0.39 0.78 0.21%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.18 0.855 0.89 0.76 0.74 0.51 0.81 -
P/RPS 0.85 0.74 0.99 1.07 1.33 0.69 1.49 -8.92%
P/EPS 1.61 -316.67 12.41 10.99 19.89 4.51 11.95 -28.37%
EY 62.17 -0.32 8.06 9.10 5.03 22.18 8.37 39.64%
DY 16.95 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.65 0.58 0.59 0.42 0.72 -2.45%

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