[HARNLEN] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.58%
YoY- 3.63%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 271,582 256,803 217,325 166,767 131,487 103,078 137,528 12.00%
PBT 7,465 133,979 2,662 19,996 17,051 10,958 23,922 -17.63%
Tax -5,627 2,077 -6,570 -8,164 -6,253 -5,974 -3,557 7.94%
NP 1,838 136,056 -3,908 11,832 10,798 4,984 20,365 -33.01%
-
NP to SH 2,435 136,075 -509 13,298 12,832 6,905 20,977 -30.14%
-
Tax Rate 75.38% -1.55% 246.81% 40.83% 36.67% 54.52% 14.87% -
Total Cost 269,744 120,747 221,233 154,935 120,689 98,094 117,163 14.90%
-
Net Worth 342,015 352,429 258,270 254,000 244,844 232,022 226,277 7.12%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 14,870 37,097 - 1,854 - - - -
Div Payout % 610.69% 27.26% - 13.94% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 342,015 352,429 258,270 254,000 244,844 232,022 226,277 7.12%
NOSH 185,877 185,489 188,518 185,401 185,488 185,618 185,473 0.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.68% 52.98% -1.80% 7.09% 8.21% 4.84% 14.81% -
ROE 0.71% 38.61% -0.20% 5.24% 5.24% 2.98% 9.27% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 146.11 138.45 115.28 89.95 70.89 55.53 74.15 11.96%
EPS 1.31 73.36 -0.27 7.17 6.92 3.72 11.31 -30.17%
DPS 8.00 20.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.84 1.90 1.37 1.37 1.32 1.25 1.22 7.08%
Adjusted Per Share Value based on latest NOSH - 187,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.48 43.95 37.20 28.54 22.50 17.64 23.54 12.00%
EPS 0.42 23.29 -0.09 2.28 2.20 1.18 3.59 -30.05%
DPS 2.55 6.35 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.5854 0.6032 0.442 0.4347 0.4191 0.3971 0.3873 7.12%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.07 1.50 0.89 0.80 0.82 0.70 0.48 -
P/RPS 0.73 1.08 0.77 0.89 1.16 1.26 0.65 1.95%
P/EPS 81.68 2.04 -329.63 11.15 11.85 18.82 4.24 63.69%
EY 1.22 48.91 -0.30 8.97 8.44 5.31 23.56 -38.93%
DY 7.48 13.33 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.65 0.58 0.62 0.56 0.39 6.83%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 -
Price 1.20 1.18 0.855 0.89 0.76 0.74 0.51 -
P/RPS 0.82 0.85 0.74 0.99 1.07 1.33 0.69 2.91%
P/EPS 91.60 1.61 -316.67 12.41 10.99 19.89 4.51 65.14%
EY 1.09 62.17 -0.32 8.06 9.10 5.03 22.18 -39.46%
DY 6.67 16.95 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.62 0.65 0.58 0.59 0.42 7.54%

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