[HARNLEN] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1533.41%
YoY- 89.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 76,454 75,400 44,387 34,809 26,062 36,327 27,045 18.89%
PBT 8,199 7,778 4,160 7,650 4,434 5,682 5,401 7.19%
Tax -2,174 -2,101 -1,783 -1,395 -1,391 -2,854 -2,314 -1.03%
NP 6,025 5,677 2,377 6,255 3,043 2,828 3,087 11.77%
-
NP to SH 5,304 6,036 2,819 6,522 3,436 3,154 3,081 9.46%
-
Tax Rate 26.52% 27.01% 42.86% 18.24% 31.37% 50.23% 42.84% -
Total Cost 70,429 69,723 42,010 28,554 23,019 33,499 23,958 19.66%
-
Net Worth 248,509 254,440 255,935 237,163 226,590 224,490 206,018 3.17%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 248,509 254,440 255,935 237,163 226,590 224,490 206,018 3.17%
NOSH 185,454 185,723 185,460 185,284 185,729 185,529 185,602 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.88% 7.53% 5.36% 17.97% 11.68% 7.78% 11.41% -
ROE 2.13% 2.37% 1.10% 2.75% 1.52% 1.40% 1.50% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.23 40.60 23.93 18.79 14.03 19.58 14.57 18.91%
EPS 2.86 3.25 1.52 3.52 1.85 1.70 1.66 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.38 1.28 1.22 1.21 1.11 3.18%
Adjusted Per Share Value based on latest NOSH - 185,284
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.09 12.91 7.60 5.96 4.46 6.22 4.63 18.89%
EPS 0.91 1.03 0.48 1.12 0.59 0.54 0.53 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.4355 0.438 0.4059 0.3878 0.3842 0.3526 3.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.10 0.88 0.68 0.67 0.68 0.62 0.74 -
P/RPS 2.67 2.17 2.84 3.57 4.85 3.17 5.08 -10.15%
P/EPS 38.46 27.08 44.74 19.03 36.76 36.47 44.58 -2.42%
EY 2.60 3.69 2.24 5.25 2.72 2.74 2.24 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.49 0.52 0.56 0.51 0.67 3.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 -
Price 1.32 0.90 0.80 0.75 0.70 0.55 0.89 -
P/RPS 3.20 2.22 3.34 3.99 4.99 2.81 6.11 -10.21%
P/EPS 46.15 27.69 52.63 21.31 37.84 32.35 53.61 -2.46%
EY 2.17 3.61 1.90 4.69 2.64 3.09 1.87 2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.66 0.58 0.59 0.57 0.45 0.80 3.61%

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