[HARNLEN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.1%
YoY- -395.24%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 98,456 87,230 103,064 185,732 178,525 163,784 186,120 -34.56%
PBT -37,520 -42,674 -37,308 -19,732 -25,304 -40,874 -36,424 1.99%
Tax -730 470 496 -2,755 1,329 3,800 5,092 -
NP -38,250 -42,204 -36,812 -22,487 -23,974 -37,074 -31,332 14.21%
-
NP to SH -35,881 -39,858 -34,584 -21,172 -23,292 -35,290 -29,364 14.28%
-
Tax Rate - - - - - - - -
Total Cost 136,706 129,434 139,876 208,219 202,499 200,858 217,452 -26.59%
-
Net Worth 256,365 263,294 275,419 284,080 289,277 289,277 299,675 -9.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 256,365 263,294 275,419 284,080 289,277 289,277 299,675 -9.87%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -38.85% -48.38% -35.72% -12.11% -13.43% -22.64% -16.83% -
ROE -14.00% -15.14% -12.56% -7.45% -8.05% -12.20% -9.80% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 56.84 50.36 59.50 107.22 103.06 94.55 107.45 -34.56%
EPS -20.72 -23.02 -19.96 -12.22 -13.44 -20.38 -16.96 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 1.59 1.64 1.67 1.67 1.73 -9.87%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 16.85 14.93 17.64 31.79 30.56 28.03 31.86 -34.57%
EPS -6.14 -6.82 -5.92 -3.62 -3.99 -6.04 -5.03 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.4506 0.4714 0.4862 0.4951 0.4951 0.5129 -9.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.625 0.65 0.65 0.34 0.58 0.52 0.65 -
P/RPS 1.10 1.29 1.09 0.32 0.56 0.55 0.60 49.73%
P/EPS -3.02 -2.82 -3.26 -2.78 -4.31 -2.55 -3.83 -14.63%
EY -33.14 -35.40 -30.72 -35.95 -23.18 -39.18 -26.08 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.41 0.21 0.35 0.31 0.38 6.89%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 12/09/18 28/05/18 -
Price 0.60 0.585 0.64 0.47 0.49 0.51 0.58 -
P/RPS 1.06 1.16 1.08 0.44 0.48 0.54 0.54 56.70%
P/EPS -2.90 -2.54 -3.21 -3.85 -3.64 -2.50 -3.42 -10.40%
EY -34.52 -39.33 -31.20 -26.01 -27.44 -39.95 -29.23 11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.40 0.29 0.29 0.31 0.34 13.28%

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