[HARNLEN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 27.0%
YoY- 249.38%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 36,327 43,495 36,266 30,467 27,045 24,145 19,410 51.69%
PBT 5,682 10,533 5,793 4,823 5,401 7,276 1,564 135.77%
Tax -2,854 -3,282 -1,798 -859 -2,314 -2,227 -1,035 96.27%
NP 2,828 7,251 3,995 3,964 3,087 5,049 529 204.80%
-
NP to SH 3,154 7,207 3,944 3,913 3,081 5,054 533 226.09%
-
Tax Rate 50.23% 31.16% 31.04% 17.81% 42.84% 30.61% 66.18% -
Total Cost 33,499 36,244 32,271 26,503 23,958 19,096 18,881 46.40%
-
Net Worth 224,490 220,471 212,938 209,558 206,018 202,531 194,820 9.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 224,490 220,471 212,938 209,558 206,018 202,531 194,820 9.88%
NOSH 185,529 185,269 185,164 185,450 185,602 185,808 183,793 0.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.78% 16.67% 11.02% 13.01% 11.41% 20.91% 2.73% -
ROE 1.40% 3.27% 1.85% 1.87% 1.50% 2.50% 0.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.58 23.48 19.59 16.43 14.57 12.99 10.56 50.75%
EPS 1.70 3.89 2.13 2.11 1.66 2.72 0.29 224.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.15 1.13 1.11 1.09 1.06 9.19%
Adjusted Per Share Value based on latest NOSH - 185,450
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.22 7.44 6.21 5.21 4.63 4.13 3.32 51.79%
EPS 0.54 1.23 0.68 0.67 0.53 0.87 0.09 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3842 0.3773 0.3645 0.3587 0.3526 0.3466 0.3334 9.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.77 0.76 0.88 0.74 0.85 0.62 -
P/RPS 3.17 3.28 3.88 5.36 5.08 6.54 5.87 -33.61%
P/EPS 36.47 19.79 35.68 41.71 44.58 31.25 213.79 -69.14%
EY 2.74 5.05 2.80 2.40 2.24 3.20 0.47 222.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.66 0.78 0.67 0.78 0.58 -8.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 14/06/07 -
Price 0.55 0.68 0.78 0.81 0.89 0.70 0.82 -
P/RPS 2.81 2.90 3.98 4.93 6.11 5.39 7.76 -49.10%
P/EPS 32.35 17.48 36.62 38.39 53.61 25.74 282.76 -76.33%
EY 3.09 5.72 2.73 2.60 1.87 3.89 0.35 325.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.68 0.72 0.80 0.64 0.77 -30.03%

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