[HARNLEN] QoQ Cumulative 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- -68.96%
YoY- 1164.44%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 166,767 125,957 81,570 36,504 131,487 89,744 54,935 109.23%
PBT 19,996 18,939 14,779 5,620 17,051 8,743 1,093 590.63%
Tax -8,164 -5,973 -4,191 -1,732 -6,253 -3,970 -2,575 115.36%
NP 11,832 12,966 10,588 3,888 10,798 4,773 -1,482 -
-
NP to SH 13,298 13,937 11,119 3,983 12,832 6,382 -140 -
-
Tax Rate 40.83% 31.54% 28.36% 30.82% 36.67% 45.41% 235.59% -
Total Cost 154,935 112,991 70,982 32,616 120,689 84,971 56,417 95.74%
-
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 1,855 1,856 - - - - -
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% 5.44% 4.37% 1.60% 5.24% 2.69% -0.06% -
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 67.87 43.94 19.70 70.89 48.37 31.39 101.36%
EPS 7.17 7.51 5.99 2.15 6.92 3.44 -0.08 -
DPS 1.00 1.00 1.00 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 21.56 13.96 6.25 22.50 15.36 9.40 109.25%
EPS 2.28 2.39 1.90 0.68 2.20 1.09 -0.02 -
DPS 0.32 0.32 0.32 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 1.00 1.65 3.81 1.16 1.39 2.23 -45.70%
P/EPS 11.15 9.05 12.10 34.88 11.85 19.48 -875.00 -
EY 8.97 11.04 8.26 2.87 8.44 5.13 -0.11 -
DY 1.25 1.47 1.38 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 1.18 1.52 3.91 1.07 1.55 2.20 -41.19%
P/EPS 12.41 10.65 11.19 35.81 10.99 21.80 -862.50 -
EY 8.06 9.39 8.94 2.79 9.10 4.59 -0.12 -
DY 1.12 1.25 1.49 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