[HARNLEN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 53.6%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 227,114 162,719 140,217 110,075 122,037 117,923 77,379 19.63%
PBT -570 11,316 21,441 15,344 14,972 23,293 12,386 -
Tax -4,958 -7,448 -6,545 -6,716 -2,456 -7,198 -5,053 -0.31%
NP -5,528 3,868 14,896 8,628 12,516 16,095 7,333 -
-
NP to SH -2,313 5,919 16,500 10,606 13,647 15,992 7,362 -
-
Tax Rate - 65.82% 30.53% 43.77% 16.40% 30.90% 40.80% -
Total Cost 232,642 158,851 125,321 101,447 109,521 101,828 70,046 22.12%
-
Net Worth 248,857 250,524 248,242 231,617 222,032 212,938 194,820 4.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 5,587 - - - - - -
Div Payout % - 94.41% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 248,857 250,524 248,242 231,617 222,032 212,938 194,820 4.16%
NOSH 185,714 185,573 185,255 185,294 185,027 185,164 183,793 0.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.43% 2.38% 10.62% 7.84% 10.26% 13.65% 9.48% -
ROE -0.93% 2.36% 6.65% 4.58% 6.15% 7.51% 3.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 122.29 87.68 75.69 59.41 65.96 63.69 42.10 19.43%
EPS -1.25 3.19 8.91 5.72 7.38 8.64 4.01 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.34 1.25 1.20 1.15 1.06 3.98%
Adjusted Per Share Value based on latest NOSH - 185,294
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.87 27.85 24.00 18.84 20.89 20.18 13.24 19.64%
EPS -0.40 1.01 2.82 1.82 2.34 2.74 1.26 -
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.4288 0.4249 0.3964 0.38 0.3645 0.3334 4.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.84 0.92 0.75 0.77 0.50 0.76 0.62 -
P/RPS 0.69 1.05 0.99 1.30 0.76 1.19 1.47 -11.83%
P/EPS -67.44 28.84 8.42 13.45 6.78 8.80 15.48 -
EY -1.48 3.47 11.88 7.43 14.75 11.36 6.46 -
DY 0.00 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.56 0.62 0.42 0.66 0.58 1.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 26/05/11 25/05/10 26/05/09 29/05/08 14/06/07 -
Price 0.80 0.86 0.77 0.70 0.65 0.78 0.82 -
P/RPS 0.65 0.98 1.02 1.18 0.99 1.22 1.95 -16.71%
P/EPS -64.23 26.96 8.65 12.23 8.81 9.03 20.47 -
EY -1.56 3.71 11.57 8.18 11.35 11.07 4.88 -
DY 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.57 0.56 0.54 0.68 0.77 -4.06%

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