[HARNLEN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 111.54%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,062 25,430 20,775 21,440 36,327 43,495 36,266 -19.75%
PBT 4,434 988 -3,157 1,914 5,682 10,533 5,793 -16.31%
Tax -1,391 -474 -697 4,377 -2,854 -3,282 -1,798 -15.71%
NP 3,043 514 -3,854 6,291 2,828 7,251 3,995 -16.58%
-
NP to SH 3,436 959 -3,386 6,672 3,154 7,207 3,944 -8.77%
-
Tax Rate 31.37% 47.98% - -228.68% 50.23% 31.16% 31.04% -
Total Cost 23,019 24,916 24,629 15,149 33,499 36,244 32,271 -20.15%
-
Net Worth 226,590 221,307 222,032 226,106 224,490 220,471 212,938 4.22%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 226,590 221,307 222,032 226,106 224,490 220,471 212,938 4.22%
NOSH 185,729 184,423 185,027 185,333 185,529 185,269 185,164 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.68% 2.02% -18.55% 29.34% 7.78% 16.67% 11.02% -
ROE 1.52% 0.43% -1.53% 2.95% 1.40% 3.27% 1.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.03 13.79 11.23 11.57 19.58 23.48 19.59 -19.93%
EPS 1.85 0.52 -1.83 3.60 1.70 3.89 2.13 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.20 1.22 1.21 1.19 1.15 4.01%
Adjusted Per Share Value based on latest NOSH - 185,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.46 4.35 3.56 3.67 6.22 7.44 6.21 -19.78%
EPS 0.59 0.16 -0.58 1.14 0.54 1.23 0.68 -9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3878 0.3788 0.38 0.387 0.3842 0.3773 0.3645 4.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.68 0.61 0.50 0.48 0.62 0.77 0.76 -
P/RPS 4.85 4.42 4.45 4.15 3.17 3.28 3.88 16.02%
P/EPS 36.76 117.31 -27.32 13.33 36.47 19.79 35.68 2.00%
EY 2.72 0.85 -3.66 7.50 2.74 5.05 2.80 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.42 0.39 0.51 0.65 0.66 -10.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.70 0.70 0.65 0.51 0.55 0.68 0.78 -
P/RPS 4.99 5.08 5.79 4.41 2.81 2.90 3.98 16.25%
P/EPS 37.84 134.62 -35.52 14.17 32.35 17.48 36.62 2.20%
EY 2.64 0.74 -2.82 7.06 3.09 5.72 2.73 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.42 0.45 0.57 0.68 -11.08%

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