[HARNLEN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -122.67%
YoY- -109.91%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 75,400 44,224 32,456 40,810 44,387 45,066 36,504 61.97%
PBT 7,778 -2,709 -3,060 1,057 4,160 9,159 5,620 24.11%
Tax -2,101 -1,183 -1,015 -2,191 -1,783 -2,459 -1,732 13.70%
NP 5,677 -3,892 -4,075 -1,134 2,377 6,700 3,888 28.61%
-
NP to SH 6,036 -2,186 -3,396 -639 2,819 7,135 3,983 31.83%
-
Tax Rate 27.01% - - 207.28% 42.86% 26.85% 30.82% -
Total Cost 69,723 48,116 36,531 41,944 42,010 38,366 32,616 65.71%
-
Net Worth 254,440 248,240 250,524 187,999 255,935 253,894 248,242 1.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,879 - 1,853 - -
Div Payout % - - - 0.00% - 25.97% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 254,440 248,240 250,524 187,999 255,935 253,894 248,242 1.65%
NOSH 185,723 185,254 185,573 187,999 185,460 185,324 185,255 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.53% -8.80% -12.56% -2.78% 5.36% 14.87% 10.65% -
ROE 2.37% -0.88% -1.36% -0.34% 1.10% 2.81% 1.60% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.60 23.87 17.49 21.71 23.93 24.32 19.70 61.73%
EPS 3.25 -1.18 -1.83 -0.34 1.52 3.85 2.15 31.61%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.37 1.34 1.35 1.00 1.38 1.37 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 187,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.91 7.57 5.56 6.98 7.60 7.71 6.25 61.97%
EPS 1.03 -0.37 -0.58 -0.11 0.48 1.22 0.68 31.79%
DPS 0.00 0.00 0.00 0.32 0.00 0.32 0.00 -
NAPS 0.4355 0.4249 0.4288 0.3218 0.438 0.4346 0.4249 1.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.90 0.92 0.80 0.68 0.725 0.75 -
P/RPS 2.17 3.77 5.26 3.69 2.84 2.98 3.81 -31.21%
P/EPS 27.08 -76.27 -50.27 -235.37 44.74 18.83 34.88 -15.48%
EY 3.69 -1.31 -1.99 -0.42 2.24 5.31 2.87 18.18%
DY 0.00 0.00 0.00 1.25 0.00 1.38 0.00 -
P/NAPS 0.64 0.67 0.68 0.80 0.49 0.53 0.56 9.28%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 28/05/12 29/02/12 25/11/11 25/08/11 26/05/11 -
Price 0.90 0.83 0.86 0.89 0.80 0.67 0.77 -
P/RPS 2.22 3.48 4.92 4.10 3.34 2.76 3.91 -31.36%
P/EPS 27.69 -70.34 -46.99 -261.85 52.63 17.40 35.81 -15.71%
EY 3.61 -1.42 -2.13 -0.38 1.90 5.75 2.79 18.68%
DY 0.00 0.00 0.00 1.12 0.00 1.49 0.00 -
P/NAPS 0.66 0.62 0.64 0.89 0.58 0.49 0.57 10.23%

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