[HARNLEN] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -75.37%
YoY- -99.56%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 101,995 81,369 72,300 66,096 80,181 65,244 40,810 16.47%
PBT 9,810 12,712 -11,235 1,762 137,588 653 1,057 44.91%
Tax -5,501 -5,484 351 -1,755 3,119 -2,271 -2,191 16.56%
NP 4,309 7,228 -10,884 7 140,707 -1,618 -1,134 -
-
NP to SH 4,880 3,491 -6,921 624 140,538 -963 -639 -
-
Tax Rate 56.08% 43.14% - 99.60% -2.27% 347.78% 207.28% -
Total Cost 97,686 74,141 83,184 66,089 -60,526 66,862 41,944 15.11%
-
Net Worth 295,415 304,093 324,711 337,694 352,408 253,713 187,999 7.81%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 5,505 37,095 - 1,879 -
Div Payout % - - - 882.35% 26.40% - 0.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 295,415 304,093 324,711 337,694 352,408 253,713 187,999 7.81%
NOSH 185,477 185,477 185,549 183,529 185,478 185,192 187,999 -0.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.22% 8.88% -15.05% 0.01% 175.49% -2.48% -2.78% -
ROE 1.65% 1.15% -2.13% 0.18% 39.88% -0.38% -0.34% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.69 45.22 38.97 36.01 43.23 35.23 21.71 18.00%
EPS 2.81 1.94 -3.73 0.34 75.77 -0.52 -0.34 -
DPS 0.00 0.00 0.00 3.00 20.00 0.00 1.00 -
NAPS 1.70 1.69 1.75 1.84 1.90 1.37 1.00 9.23%
Adjusted Per Share Value based on latest NOSH - 183,529
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.46 13.93 12.38 11.31 13.72 11.17 6.99 16.46%
EPS 0.84 0.60 -1.18 0.11 24.06 -0.16 -0.11 -
DPS 0.00 0.00 0.00 0.94 6.35 0.00 0.32 -
NAPS 0.5056 0.5205 0.5558 0.578 0.6032 0.4343 0.3218 7.81%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.62 0.80 1.00 1.07 1.50 0.89 0.80 -
P/RPS 1.06 1.77 2.57 2.97 3.47 2.53 3.69 -18.75%
P/EPS 22.08 41.23 -26.81 314.71 1.98 -171.15 -235.37 -
EY 4.53 2.43 -3.73 0.32 50.51 -0.58 -0.42 -
DY 0.00 0.00 0.00 2.80 13.33 0.00 1.25 -
P/NAPS 0.36 0.47 0.57 0.58 0.79 0.65 0.80 -12.45%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.60 0.87 0.90 1.20 1.18 0.855 0.89 -
P/RPS 1.02 1.92 2.31 3.33 2.73 2.43 4.10 -20.67%
P/EPS 21.37 44.84 -24.13 352.94 1.56 -164.42 -261.85 -
EY 4.68 2.23 -4.14 0.28 64.21 -0.61 -0.38 -
DY 0.00 0.00 0.00 2.50 16.95 0.00 1.12 -
P/NAPS 0.35 0.51 0.51 0.65 0.62 0.62 0.89 -14.39%

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