[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.42%
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 159,522 145,064 101,067 94,133 87,110 77,640 70,903 71.78%
PBT 32,652 23,172 19,064 18,988 17,680 6,256 9,780 123.54%
Tax -10,160 -7,192 -6,434 -7,434 -6,524 -4,140 -4,320 76.94%
NP 22,492 15,980 12,630 11,553 11,156 2,116 5,460 157.19%
-
NP to SH 22,302 15,776 12,581 11,556 11,174 2,132 5,489 154.84%
-
Tax Rate 31.12% 31.04% 33.75% 39.15% 36.90% 66.18% 44.17% -
Total Cost 137,030 129,084 88,437 82,580 75,954 75,524 65,443 63.74%
-
Net Worth 220,793 212,938 209,683 206,003 202,319 194,820 196,565 8.06%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 220,793 212,938 209,683 206,003 202,319 194,820 196,565 8.06%
NOSH 185,540 185,164 185,560 185,588 185,614 183,793 185,439 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.10% 11.02% 12.50% 12.27% 12.81% 2.73% 7.70% -
ROE 10.10% 7.41% 6.00% 5.61% 5.52% 1.09% 2.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.98 78.34 54.47 50.72 46.93 42.24 38.24 71.71%
EPS 12.02 8.52 6.78 6.23 6.02 1.16 2.96 154.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.13 1.11 1.09 1.06 1.06 8.02%
Adjusted Per Share Value based on latest NOSH - 185,602
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.30 24.83 17.30 16.11 14.91 13.29 12.14 71.72%
EPS 3.82 2.70 2.15 1.98 1.91 0.36 0.94 154.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3779 0.3645 0.3589 0.3526 0.3463 0.3334 0.3364 8.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.76 0.88 0.74 0.85 0.62 0.51 -
P/RPS 0.90 0.97 1.62 1.46 1.81 1.47 1.33 -22.94%
P/EPS 6.41 8.92 12.98 11.88 14.12 53.45 17.23 -48.30%
EY 15.61 11.21 7.70 8.41 7.08 1.87 5.80 93.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.78 0.67 0.78 0.58 0.48 22.42%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 -
Price 0.68 0.78 0.81 0.89 0.70 0.82 0.50 -
P/RPS 0.79 1.00 1.49 1.75 1.49 1.94 1.31 -28.64%
P/EPS 5.66 9.15 11.95 14.29 11.63 70.69 16.89 -51.78%
EY 17.68 10.92 8.37 7.00 8.60 1.41 5.92 107.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.72 0.80 0.64 0.77 0.47 13.73%

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