[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -35.07%
YoY- -739.1%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 185,732 326,020 270,212 243,210 271,582 256,803 217,325 -2.58%
PBT -19,732 15,829 1,969 -20,179 7,465 133,979 2,662 -
Tax -2,755 -8,054 -6,851 -983 -5,627 2,077 -6,570 -13.47%
NP -22,487 7,775 -4,882 -21,162 1,838 136,056 -3,908 33.84%
-
NP to SH -21,172 7,171 -8,340 -15,562 2,435 136,075 -509 86.08%
-
Tax Rate - 50.88% 347.94% - 75.38% -1.55% 246.81% -
Total Cost 208,219 318,245 275,094 264,372 269,744 120,747 221,233 -1.00%
-
Net Worth 284,080 295,415 304,093 324,594 342,015 352,429 258,270 1.59%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 14,870 37,097 - -
Div Payout % - - - - 610.69% 27.26% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 284,080 295,415 304,093 324,594 342,015 352,429 258,270 1.59%
NOSH 185,477 185,477 185,477 185,482 185,877 185,489 188,518 -0.27%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -12.11% 2.38% -1.81% -8.70% 0.68% 52.98% -1.80% -
ROE -7.45% 2.43% -2.74% -4.79% 0.71% 38.61% -0.20% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 107.22 187.61 150.17 131.12 146.11 138.45 115.28 -1.20%
EPS -12.22 4.02 -4.59 -8.39 1.31 73.36 -0.27 88.72%
DPS 0.00 0.00 0.00 0.00 8.00 20.00 0.00 -
NAPS 1.64 1.70 1.69 1.75 1.84 1.90 1.37 3.04%
Adjusted Per Share Value based on latest NOSH - 185,549
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.79 55.80 46.25 41.63 46.48 43.95 37.20 -2.58%
EPS -3.62 1.23 -1.43 -2.66 0.42 23.29 -0.09 85.04%
DPS 0.00 0.00 0.00 0.00 2.55 6.35 0.00 -
NAPS 0.4862 0.5056 0.5205 0.5556 0.5854 0.6032 0.442 1.60%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.34 0.62 0.80 1.00 1.07 1.50 0.89 -
P/RPS 0.32 0.33 0.53 0.76 0.73 1.08 0.77 -13.60%
P/EPS -2.78 15.02 -17.26 -11.92 81.68 2.04 -329.63 -54.86%
EY -35.95 6.66 -5.79 -8.39 1.22 48.91 -0.30 121.95%
DY 0.00 0.00 0.00 0.00 7.48 13.33 0.00 -
P/NAPS 0.21 0.36 0.47 0.57 0.58 0.79 0.65 -17.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.47 0.60 0.87 0.90 1.20 1.18 0.855 -
P/RPS 0.44 0.32 0.58 0.69 0.82 0.85 0.74 -8.29%
P/EPS -3.85 14.54 -18.77 -10.73 91.60 1.61 -316.67 -52.03%
EY -26.01 6.88 -5.33 -9.32 1.09 62.17 -0.32 108.05%
DY 0.00 0.00 0.00 0.00 6.67 16.95 0.00 -
P/NAPS 0.29 0.35 0.51 0.51 0.65 0.62 0.62 -11.88%

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