[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -68.65%
YoY- 639.96%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 137,528 116,088 79,761 36,266 101,067 70,600 43,555 114.48%
PBT 23,922 22,008 16,326 5,793 19,064 14,241 8,840 93.60%
Tax -3,557 -7,934 -5,080 -1,798 -6,434 -5,576 -3,262 5.91%
NP 20,365 14,074 11,246 3,995 12,630 8,665 5,578 136.17%
-
NP to SH 20,977 14,305 11,151 3,944 12,581 8,667 5,587 140.60%
-
Tax Rate 14.87% 36.05% 31.12% 31.04% 33.75% 39.15% 36.90% -
Total Cost 117,163 102,014 68,515 32,271 88,437 61,935 37,977 111.20%
-
Net Worth 226,277 224,501 220,793 212,938 209,683 206,003 202,319 7.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 226,277 224,501 220,793 212,938 209,683 206,003 202,319 7.70%
NOSH 185,473 185,538 185,540 185,164 185,560 185,588 185,614 -0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.81% 12.12% 14.10% 11.02% 12.50% 12.27% 12.81% -
ROE 9.27% 6.37% 5.05% 1.85% 6.00% 4.21% 2.76% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.15 62.57 42.99 19.59 54.47 38.04 23.47 114.56%
EPS 11.31 7.71 6.01 2.13 6.78 4.67 3.01 140.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.15 1.13 1.11 1.09 7.76%
Adjusted Per Share Value based on latest NOSH - 185,164
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.54 19.87 13.65 6.21 17.30 12.08 7.45 114.57%
EPS 3.59 2.45 1.91 0.68 2.15 1.48 0.96 139.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3873 0.3842 0.3779 0.3645 0.3589 0.3526 0.3463 7.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.62 0.77 0.76 0.88 0.74 0.85 -
P/RPS 0.65 0.99 1.79 3.88 1.62 1.95 3.62 -68.00%
P/EPS 4.24 8.04 12.81 35.68 12.98 15.85 28.24 -71.58%
EY 23.56 12.44 7.81 2.80 7.70 6.31 3.54 251.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.65 0.66 0.78 0.67 0.78 -36.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 -
Price 0.51 0.55 0.68 0.78 0.81 0.89 0.70 -
P/RPS 0.69 0.88 1.58 3.98 1.49 2.34 2.98 -62.12%
P/EPS 4.51 7.13 11.31 36.62 11.95 19.06 23.26 -66.33%
EY 22.18 14.02 8.84 2.73 8.37 5.25 4.30 197.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.68 0.72 0.80 0.64 -24.38%

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