[HARNLEN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1533.41%
YoY- 89.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,066 36,504 41,743 34,809 27,161 27,773 30,810 28.94%
PBT 9,159 5,620 8,308 7,650 -137 1,230 8,692 3.56%
Tax -2,459 -1,732 -2,283 -1,395 -1,135 -1,440 -3,411 -19.64%
NP 6,700 3,888 6,025 6,255 -1,272 -210 5,281 17.24%
-
NP to SH 7,135 3,983 6,450 6,522 -455 315 5,896 13.59%
-
Tax Rate 26.85% 30.82% 27.48% 18.24% - 117.07% 39.24% -
Total Cost 38,366 32,616 35,718 28,554 28,433 27,983 25,529 31.30%
-
Net Worth 253,894 248,242 244,800 237,163 227,500 231,617 231,761 6.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,853 - - - - - - -
Div Payout % 25.97% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 253,894 248,242 244,800 237,163 227,500 231,617 231,761 6.28%
NOSH 185,324 185,255 185,454 185,284 182,000 185,294 185,408 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.87% 10.65% 14.43% 17.97% -4.68% -0.76% 17.14% -
ROE 2.81% 1.60% 2.63% 2.75% -0.20% 0.14% 2.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.32 19.70 22.51 18.79 14.92 14.99 16.62 28.98%
EPS 3.85 2.15 3.48 3.52 -0.25 0.17 3.18 13.63%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.32 1.28 1.25 1.25 1.25 6.31%
Adjusted Per Share Value based on latest NOSH - 185,284
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.71 6.25 7.14 5.96 4.65 4.75 5.27 28.96%
EPS 1.22 0.68 1.10 1.12 -0.08 0.05 1.01 13.45%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.4249 0.419 0.4059 0.3894 0.3964 0.3967 6.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.725 0.75 0.82 0.67 0.70 0.77 0.70 -
P/RPS 2.98 3.81 3.64 3.57 4.69 5.14 4.21 -20.62%
P/EPS 18.83 34.88 23.58 19.03 -280.00 452.94 22.01 -9.90%
EY 5.31 2.87 4.24 5.25 -0.36 0.22 4.54 11.04%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.62 0.52 0.56 0.62 0.56 -3.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 25/02/10 -
Price 0.67 0.77 0.76 0.75 0.69 0.70 0.74 -
P/RPS 2.76 3.91 3.38 3.99 4.62 4.67 4.45 -27.33%
P/EPS 17.40 35.81 21.85 21.31 -276.00 411.76 23.27 -17.66%
EY 5.75 2.79 4.58 4.69 -0.36 0.24 4.30 21.44%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.58 0.59 0.55 0.56 0.59 -11.67%

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