[HARNLEN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 27.37%
YoY- 168.58%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 125,864 125,681 235,889 305,393 261,116 237,097 285,668 -12.75%
PBT 109,434 -28,894 -9,168 20,564 -20,479 -7,183 137,376 -3.71%
Tax -14,645 -4,301 -4,504 -3,822 -1,015 -3,087 5,162 -
NP 94,789 -33,195 -13,672 16,742 -21,494 -10,270 142,538 -6.56%
-
NP to SH 95,700 -30,615 -12,588 11,831 -17,252 -8,017 142,350 -6.39%
-
Tax Rate 13.38% - - 18.59% - - -3.76% -
Total Cost 31,075 158,876 249,561 288,651 282,610 247,367 143,130 -22.45%
-
Net Worth 311,121 256,365 289,277 311,601 300,495 331,606 344,032 -1.66%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 5,505 74,273 -
Div Payout % - - - - - 0.00% 52.18% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 311,121 256,365 289,277 311,601 300,495 331,606 344,032 -1.66%
NOSH 193,677 185,477 185,477 185,477 179,937 185,255 184,963 0.76%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 75.31% -26.41% -5.80% 5.48% -8.23% -4.33% 49.90% -
ROE 30.76% -11.94% -4.35% 3.80% -5.74% -2.42% 41.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 66.75 72.56 136.18 164.65 145.12 127.98 154.45 -13.03%
EPS 50.75 -17.67 -7.27 6.38 -9.59 -4.33 76.96 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 40.00 -
NAPS 1.65 1.48 1.67 1.68 1.67 1.79 1.86 -1.97%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.54 21.51 40.37 52.27 44.69 40.58 48.89 -12.75%
EPS 16.38 -5.24 -2.15 2.02 -2.95 -1.37 24.36 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 12.71 -
NAPS 0.5325 0.4388 0.4951 0.5333 0.5143 0.5676 0.5888 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.455 0.625 0.58 0.71 0.82 0.885 1.17 -
P/RPS 0.68 0.86 0.43 0.43 0.57 0.69 0.76 -1.83%
P/EPS 0.90 -3.54 -7.98 11.13 -8.55 -20.45 1.52 -8.35%
EY 111.55 -28.28 -12.53 8.98 -11.69 -4.89 65.78 9.19%
DY 0.00 0.00 0.00 0.00 0.00 3.39 34.19 -
P/NAPS 0.28 0.42 0.35 0.42 0.49 0.49 0.63 -12.63%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 27/11/18 28/11/17 24/11/16 27/11/15 25/11/14 -
Price 0.73 0.60 0.49 0.62 0.85 1.00 1.11 -
P/RPS 1.09 0.83 0.36 0.38 0.59 0.78 0.72 7.14%
P/EPS 1.44 -3.39 -6.74 9.72 -8.87 -23.11 1.44 0.00%
EY 69.53 -29.46 -14.83 10.29 -11.28 -4.33 69.33 0.04%
DY 0.00 0.00 0.00 0.00 0.00 3.00 36.04 -
P/NAPS 0.44 0.41 0.29 0.37 0.51 0.56 0.60 -5.03%

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