[HARNLEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -164.57%
YoY- -185.85%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,078 96,357 92,412 83,100 137,528 154,784 159,522 -25.19%
PBT 10,958 3,020 -4,338 -12,628 23,922 29,344 32,652 -51.61%
Tax -5,974 -3,416 -2,342 -2,788 -3,557 -10,578 -10,160 -29.74%
NP 4,984 -396 -6,680 -15,416 20,365 18,765 22,492 -63.28%
-
NP to SH 6,905 1,345 -4,854 -13,544 20,977 19,073 22,302 -54.13%
-
Tax Rate 54.52% 113.11% - - 14.87% 36.05% 31.12% -
Total Cost 98,094 96,753 99,092 98,516 117,163 136,018 137,030 -19.92%
-
Net Worth 232,022 227,959 222,320 222,032 226,277 224,501 220,793 3.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 232,022 227,959 222,320 222,032 226,277 224,501 220,793 3.35%
NOSH 185,618 186,851 185,267 185,027 185,473 185,538 185,540 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.84% -0.41% -7.23% -18.55% 14.81% 12.12% 14.10% -
ROE 2.98% 0.59% -2.18% -6.10% 9.27% 8.50% 10.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.53 51.57 49.88 44.91 74.15 83.42 85.98 -25.22%
EPS 3.72 0.72 -2.62 -7.32 11.31 10.28 12.02 -54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.20 1.20 1.22 1.21 1.19 3.32%
Adjusted Per Share Value based on latest NOSH - 185,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.64 16.49 15.82 14.22 23.54 26.49 27.30 -25.19%
EPS 1.18 0.23 -0.83 -2.32 3.59 3.26 3.82 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3971 0.3902 0.3805 0.38 0.3873 0.3842 0.3779 3.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.68 0.61 0.50 0.48 0.62 0.77 -
P/RPS 1.26 1.32 1.22 1.11 0.65 0.74 0.90 25.06%
P/EPS 18.82 94.44 -23.28 -6.83 4.24 6.03 6.41 104.63%
EY 5.31 1.06 -4.30 -14.64 23.56 16.58 15.61 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.51 0.42 0.39 0.51 0.65 -9.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.74 0.70 0.70 0.65 0.51 0.55 0.68 -
P/RPS 1.33 1.36 1.40 1.45 0.69 0.66 0.79 41.38%
P/EPS 19.89 97.22 -26.72 -8.88 4.51 5.35 5.66 130.61%
EY 5.03 1.03 -3.74 -11.26 22.18 18.69 17.68 -56.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.54 0.42 0.45 0.57 2.31%

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