[HARNLEN] QoQ Cumulative 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- 55.13%
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 79,761 36,266 101,067 70,600 43,555 19,410 70,903 8.17%
PBT 16,326 5,793 19,064 14,241 8,840 1,564 9,780 40.76%
Tax -5,080 -1,798 -6,434 -5,576 -3,262 -1,035 -4,320 11.41%
NP 11,246 3,995 12,630 8,665 5,578 529 5,460 61.95%
-
NP to SH 11,151 3,944 12,581 8,667 5,587 533 5,489 60.47%
-
Tax Rate 31.12% 31.04% 33.75% 39.15% 36.90% 66.18% 44.17% -
Total Cost 68,515 32,271 88,437 61,935 37,977 18,881 65,443 3.10%
-
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 5.05% 1.85% 6.00% 4.21% 2.76% 0.27% 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 42.99 19.59 54.47 38.04 23.47 10.56 38.24 8.12%
EPS 6.01 2.13 6.78 4.67 3.01 0.29 2.96 60.41%
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 13.65 6.21 17.30 12.08 7.45 3.32 12.14 8.13%
EPS 1.91 0.68 2.15 1.48 0.96 0.09 0.94 60.49%
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 1.79 3.88 1.62 1.95 3.62 5.87 1.33 21.92%
P/EPS 12.81 35.68 12.98 15.85 28.24 213.79 17.23 -17.94%
EY 7.81 2.80 7.70 6.31 3.54 0.47 5.80 21.96%
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 1.58 3.98 1.49 2.34 2.98 7.76 1.31 13.32%
P/EPS 11.31 36.62 11.95 19.06 23.26 282.76 16.89 -23.47%
EY 8.84 2.73 8.37 5.25 4.30 0.35 5.92 30.67%
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