[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -122.22%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 146,016 131,487 119,658 109,870 111,092 103,078 96,357 31.96%
PBT 22,480 17,051 11,657 2,186 4,920 10,958 3,020 281.70%
Tax -6,928 -6,253 -5,293 -5,150 -5,760 -5,974 -3,416 60.29%
NP 15,552 10,798 6,364 -2,964 -840 4,984 -396 -
-
NP to SH 15,932 12,832 8,509 -280 1,260 6,905 1,345 420.41%
-
Tax Rate 30.82% 36.67% 45.41% 235.59% 117.07% 54.52% 113.11% -
Total Cost 130,464 120,689 113,294 112,834 111,932 98,094 96,753 22.07%
-
Net Worth 248,242 244,844 237,469 218,750 231,617 232,022 227,959 5.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 248,242 244,844 237,469 218,750 231,617 232,022 227,959 5.85%
NOSH 185,255 185,488 185,523 175,000 185,294 185,618 186,851 -0.57%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.65% 8.21% 5.32% -2.70% -0.76% 4.84% -0.41% -
ROE 6.42% 5.24% 3.58% -0.13% 0.54% 2.98% 0.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.82 70.89 64.50 62.78 59.95 55.53 51.57 32.72%
EPS 8.60 6.92 4.59 -0.16 0.68 3.72 0.72 423.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.28 1.25 1.25 1.25 1.22 6.46%
Adjusted Per Share Value based on latest NOSH - 182,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.99 22.50 20.48 18.80 19.01 17.64 16.49 31.96%
EPS 2.73 2.20 1.46 -0.05 0.22 1.18 0.23 421.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4191 0.4064 0.3744 0.3964 0.3971 0.3902 5.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.82 0.67 0.70 0.77 0.70 0.68 -
P/RPS 0.95 1.16 1.04 1.11 1.28 1.26 1.32 -19.70%
P/EPS 8.72 11.85 14.61 -437.50 113.24 18.82 94.44 -79.60%
EY 11.47 8.44 6.85 -0.23 0.88 5.31 1.06 389.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.52 0.56 0.62 0.56 0.56 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 25/02/10 19/11/09 -
Price 0.77 0.76 0.75 0.69 0.70 0.74 0.70 -
P/RPS 0.98 1.07 1.16 1.10 1.17 1.33 1.36 -19.64%
P/EPS 8.95 10.99 16.35 -431.25 102.94 19.89 97.22 -79.64%
EY 11.17 9.10 6.12 -0.23 0.97 5.03 1.03 390.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.55 0.56 0.59 0.57 0.00%

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