[HARNLEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -202.15%
YoY- -185.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 217,325 202,774 153,360 129,824 166,767 167,942 163,140 20.96%
PBT 2,662 2,678 -11,538 -12,240 19,996 25,252 29,558 -79.76%
Tax -6,570 -5,731 -4,394 -4,060 -8,164 -7,964 -8,382 -14.92%
NP -3,908 -3,053 -15,932 -16,300 11,832 17,288 21,176 -
-
NP to SH -509 605 -11,164 -13,584 13,298 18,582 22,238 -
-
Tax Rate 246.81% 214.00% - - 40.83% 31.54% 28.36% -
Total Cost 221,233 205,827 169,292 146,124 154,935 150,654 141,964 34.23%
-
Net Worth 258,270 259,158 248,501 250,524 254,000 256,099 254,307 1.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,854 2,474 3,712 -
Div Payout % - - - - 13.94% 13.32% 16.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 258,270 259,158 248,501 250,524 254,000 256,099 254,307 1.03%
NOSH 188,518 189,166 185,448 185,573 185,401 185,579 185,626 1.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.80% -1.51% -10.39% -12.56% 7.09% 10.29% 12.98% -
ROE -0.20% 0.23% -4.49% -5.42% 5.24% 7.26% 8.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 115.28 107.19 82.70 69.96 89.95 90.50 87.89 19.72%
EPS -0.27 0.32 -6.02 -7.32 7.17 10.01 11.98 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 1.37 1.37 1.34 1.35 1.37 1.38 1.37 0.00%
Adjusted Per Share Value based on latest NOSH - 185,573
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.20 34.71 26.25 22.22 28.54 28.74 27.92 20.97%
EPS -0.09 0.10 -1.91 -2.32 2.28 3.18 3.81 -
DPS 0.00 0.00 0.00 0.00 0.32 0.42 0.64 -
NAPS 0.442 0.4436 0.4253 0.4288 0.4347 0.4383 0.4353 1.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 0.88 0.90 0.92 0.80 0.68 0.725 -
P/RPS 0.77 0.82 1.09 1.32 0.89 0.75 0.82 -4.08%
P/EPS -329.63 275.00 -14.95 -12.57 11.15 6.79 6.05 -
EY -0.30 0.36 -6.69 -7.96 8.97 14.73 16.52 -
DY 0.00 0.00 0.00 0.00 1.25 1.96 2.76 -
P/NAPS 0.65 0.64 0.67 0.68 0.58 0.49 0.53 14.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.855 0.90 0.83 0.86 0.89 0.80 0.67 -
P/RPS 0.74 0.84 1.00 1.23 0.99 0.88 0.76 -1.75%
P/EPS -316.67 281.25 -13.79 -11.75 12.41 7.99 5.59 -
EY -0.32 0.36 -7.25 -8.51 8.06 12.52 17.88 -
DY 0.00 0.00 0.00 0.00 1.12 1.67 2.99 -
P/NAPS 0.62 0.66 0.62 0.64 0.65 0.58 0.49 16.90%

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