[HARNLEN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -45.78%
YoY- -59.22%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 161,877 158,122 111,806 103,972 137,273 83,466 64,958 16.42%
PBT -552 30,737 14,219 5,427 26,550 17,471 1,840 -
Tax -6,172 -7,869 -7,377 352 -8,253 -5,756 -2,417 16.89%
NP -6,724 22,868 6,842 5,779 18,297 11,715 -577 50.51%
-
NP to SH -3,402 24,090 9,192 7,399 18,145 11,743 -562 34.96%
-
Tax Rate - 25.60% 51.88% -6.49% 31.08% 32.95% 131.36% -
Total Cost 168,601 135,254 104,964 98,193 118,976 71,751 65,535 17.04%
-
Net Worth 248,240 253,894 227,500 221,307 220,471 202,531 192,365 4.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,734 1,853 - - - - - -
Div Payout % 0.00% 7.69% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 248,240 253,894 227,500 221,307 220,471 202,531 192,365 4.33%
NOSH 185,254 185,324 182,000 184,423 185,269 185,808 186,944 -0.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.15% 14.46% 6.12% 5.56% 13.33% 14.04% -0.89% -
ROE -1.37% 9.49% 4.04% 3.34% 8.23% 5.80% -0.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.38 85.32 61.43 56.38 74.09 44.92 34.75 16.59%
EPS -1.84 13.00 5.05 4.01 9.79 6.32 -0.30 35.25%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.25 1.20 1.19 1.09 1.029 4.49%
Adjusted Per Share Value based on latest NOSH - 184,423
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.71 27.06 19.14 17.80 23.50 14.29 11.12 16.42%
EPS -0.58 4.12 1.57 1.27 3.11 2.01 -0.10 34.00%
DPS 0.64 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4346 0.3894 0.3788 0.3774 0.3467 0.3293 4.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.90 0.725 0.70 0.61 0.77 0.85 0.49 -
P/RPS 1.03 0.85 1.14 1.08 1.04 1.89 1.41 -5.09%
P/EPS -49.01 5.58 13.86 15.20 7.86 13.45 -162.99 -18.13%
EY -2.04 17.93 7.22 6.58 12.72 7.44 -0.61 22.26%
DY 2.22 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.56 0.51 0.65 0.78 0.48 5.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 -
Price 0.83 0.67 0.69 0.70 0.68 0.70 0.50 -
P/RPS 0.95 0.79 1.12 1.24 0.92 1.56 1.44 -6.69%
P/EPS -45.20 5.15 13.66 17.45 6.94 11.08 -166.32 -19.50%
EY -2.21 19.40 7.32 5.73 14.40 9.03 -0.60 24.24%
DY 2.41 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.55 0.58 0.57 0.64 0.49 3.99%

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