[HARNLEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 24.16%
YoY- 1164.44%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 166,767 167,942 163,140 146,016 131,487 119,658 109,870 31.97%
PBT 19,996 25,252 29,558 22,480 17,051 11,657 2,186 335.62%
Tax -8,164 -7,964 -8,382 -6,928 -6,253 -5,293 -5,150 35.84%
NP 11,832 17,288 21,176 15,552 10,798 6,364 -2,964 -
-
NP to SH 13,298 18,582 22,238 15,932 12,832 8,509 -280 -
-
Tax Rate 40.83% 31.54% 28.36% 30.82% 36.67% 45.41% 235.59% -
Total Cost 154,935 150,654 141,964 130,464 120,689 113,294 112,834 23.46%
-
Net Worth 254,000 256,099 254,307 248,242 244,844 237,469 218,750 10.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,854 2,474 3,712 - - - - -
Div Payout % 13.94% 13.32% 16.69% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 254,000 256,099 254,307 248,242 244,844 237,469 218,750 10.44%
NOSH 185,401 185,579 185,626 185,255 185,488 185,523 175,000 3.91%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.09% 10.29% 12.98% 10.65% 8.21% 5.32% -2.70% -
ROE 5.24% 7.26% 8.74% 6.42% 5.24% 3.58% -0.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.95 90.50 87.89 78.82 70.89 64.50 62.78 27.00%
EPS 7.17 10.01 11.98 8.60 6.92 4.59 -0.16 -
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.37 1.34 1.32 1.28 1.25 6.28%
Adjusted Per Share Value based on latest NOSH - 185,255
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.54 28.74 27.92 24.99 22.50 20.48 18.80 31.98%
EPS 2.28 3.18 3.81 2.73 2.20 1.46 -0.05 -
DPS 0.32 0.42 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4383 0.4353 0.4249 0.4191 0.4064 0.3744 10.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.80 0.68 0.725 0.75 0.82 0.67 0.70 -
P/RPS 0.89 0.75 0.82 0.95 1.16 1.04 1.11 -13.65%
P/EPS 11.15 6.79 6.05 8.72 11.85 14.61 -437.50 -
EY 8.97 14.73 16.52 11.47 8.44 6.85 -0.23 -
DY 1.25 1.96 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.53 0.56 0.62 0.52 0.56 2.36%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.89 0.80 0.67 0.77 0.76 0.75 0.69 -
P/RPS 0.99 0.88 0.76 0.98 1.07 1.16 1.10 -6.76%
P/EPS 12.41 7.99 5.59 8.95 10.99 16.35 -431.25 -
EY 8.06 12.52 17.88 11.17 9.10 6.12 -0.23 -
DY 1.12 1.67 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.49 0.57 0.58 0.59 0.55 11.74%

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