[HARNLEN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 46.0%
YoY- 162.08%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 279,360 225,419 161,877 158,122 111,806 103,972 137,273 12.56%
PBT 140,975 -3,377 -552 30,737 14,219 5,427 26,550 32.06%
Tax 4,902 -3,239 -6,172 -7,869 -7,377 352 -8,253 -
NP 145,877 -6,616 -6,724 22,868 6,842 5,779 18,297 41.31%
-
NP to SH 145,120 -4,695 -3,402 24,090 9,192 7,399 18,145 41.39%
-
Tax Rate -3.48% - - 25.60% 51.88% -6.49% 31.08% -
Total Cost 133,483 232,035 168,601 135,254 104,964 98,193 118,976 1.93%
-
Net Worth 354,014 245,112 248,240 253,894 227,500 221,307 220,471 8.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 74,273 - 3,734 1,853 - - - -
Div Payout % 51.18% - 0.00% 7.69% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 354,014 245,112 248,240 253,894 227,500 221,307 220,471 8.20%
NOSH 186,323 185,691 185,254 185,324 182,000 184,423 185,269 0.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 52.22% -2.93% -4.15% 14.46% 6.12% 5.56% 13.33% -
ROE 40.99% -1.92% -1.37% 9.49% 4.04% 3.34% 8.23% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 149.93 121.39 87.38 85.32 61.43 56.38 74.09 12.46%
EPS 77.89 -2.53 -1.84 13.00 5.05 4.01 9.79 41.26%
DPS 40.00 0.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 1.90 1.32 1.34 1.37 1.25 1.20 1.19 8.10%
Adjusted Per Share Value based on latest NOSH - 185,324
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.81 38.58 27.71 27.06 19.14 17.80 23.50 12.56%
EPS 24.84 -0.80 -0.58 4.12 1.57 1.27 3.11 41.36%
DPS 12.71 0.00 0.64 0.32 0.00 0.00 0.00 -
NAPS 0.6059 0.4195 0.4249 0.4346 0.3894 0.3788 0.3773 8.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.20 0.755 0.90 0.725 0.70 0.61 0.77 -
P/RPS 0.80 0.62 1.03 0.85 1.14 1.08 1.04 -4.27%
P/EPS 1.54 -29.86 -49.01 5.58 13.86 15.20 7.86 -23.77%
EY 64.91 -3.35 -2.04 17.93 7.22 6.58 12.72 31.19%
DY 33.33 0.00 2.22 1.38 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.67 0.53 0.56 0.51 0.65 -0.51%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 25/08/11 26/08/10 27/08/09 29/08/08 -
Price 1.17 0.71 0.83 0.67 0.69 0.70 0.68 -
P/RPS 0.78 0.58 0.95 0.79 1.12 1.24 0.92 -2.71%
P/EPS 1.50 -28.08 -45.20 5.15 13.66 17.45 6.94 -22.52%
EY 66.57 -3.56 -2.21 19.40 7.32 5.73 14.40 29.05%
DY 34.19 0.00 2.41 1.49 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.62 0.49 0.55 0.58 0.57 1.41%

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