[HARNLEN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 101.07%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 125,957 81,570 36,504 131,487 89,744 54,935 27,773 173.73%
PBT 18,939 14,779 5,620 17,051 8,743 1,093 1,230 517.89%
Tax -5,973 -4,191 -1,732 -6,253 -3,970 -2,575 -1,440 157.93%
NP 12,966 10,588 3,888 10,798 4,773 -1,482 -210 -
-
NP to SH 13,937 11,119 3,983 12,832 6,382 -140 315 1148.06%
-
Tax Rate 31.54% 28.36% 30.82% 36.67% 45.41% 235.59% 117.07% -
Total Cost 112,991 70,982 32,616 120,689 84,971 56,417 27,983 153.35%
-
Net Worth 256,099 254,307 248,242 244,844 237,469 218,750 231,617 6.92%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,855 1,856 - - - - - -
Div Payout % 13.32% 16.69% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 256,099 254,307 248,242 244,844 237,469 218,750 231,617 6.92%
NOSH 185,579 185,626 185,255 185,488 185,523 175,000 185,294 0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.29% 12.98% 10.65% 8.21% 5.32% -2.70% -0.76% -
ROE 5.44% 4.37% 1.60% 5.24% 2.69% -0.06% 0.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.87 43.94 19.70 70.89 48.37 31.39 14.99 173.43%
EPS 7.51 5.99 2.15 6.92 3.44 -0.08 0.17 1146.78%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.34 1.32 1.28 1.25 1.25 6.81%
Adjusted Per Share Value based on latest NOSH - 185,454
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.56 13.96 6.25 22.50 15.36 9.40 4.75 173.88%
EPS 2.39 1.90 0.68 2.20 1.09 -0.02 0.05 1214.00%
DPS 0.32 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.4353 0.4249 0.4191 0.4064 0.3744 0.3964 6.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.725 0.75 0.82 0.67 0.70 0.77 -
P/RPS 1.00 1.65 3.81 1.16 1.39 2.23 5.14 -66.39%
P/EPS 9.05 12.10 34.88 11.85 19.48 -875.00 452.94 -92.61%
EY 11.04 8.26 2.87 8.44 5.13 -0.11 0.22 1257.26%
DY 1.47 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.56 0.62 0.52 0.56 0.62 -14.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 -
Price 0.80 0.67 0.77 0.76 0.75 0.69 0.70 -
P/RPS 1.18 1.52 3.91 1.07 1.55 2.20 4.67 -59.99%
P/EPS 10.65 11.19 35.81 10.99 21.80 -862.50 411.76 -91.23%
EY 9.39 8.94 2.79 9.10 4.59 -0.12 0.24 1049.91%
DY 1.25 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.57 0.58 0.59 0.55 0.56 2.36%

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