[HARNLEN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -101.42%
YoY- 61.75%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,096 82,762 72,151 50,574 80,181 76,454 42,529 34.06%
PBT 1,762 4,600 -2,957 -1,855 137,588 8,199 -5,516 -
Tax -1,755 -1,914 3,979 -22 3,119 -2,174 536 -
NP 7 2,686 1,022 -1,877 140,707 6,025 -4,980 -
-
NP to SH 624 2,534 1,267 -1,989 140,538 5,304 -4,568 -
-
Tax Rate 99.60% 41.61% - - -2.27% 26.52% - -
Total Cost 66,089 80,076 71,129 52,451 -60,526 70,429 47,509 24.53%
-
Net Worth 337,694 344,032 354,014 351,328 352,408 248,509 245,112 23.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,505 - - - 37,095 - - -
Div Payout % 882.35% - - - 26.40% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 337,694 344,032 354,014 351,328 352,408 248,509 245,112 23.74%
NOSH 183,529 184,963 186,323 185,887 185,478 185,454 185,691 -0.77%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.01% 3.25% 1.42% -3.71% 175.49% 7.88% -11.71% -
ROE 0.18% 0.74% 0.36% -0.57% 39.88% 2.13% -1.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.01 44.75 38.72 27.21 43.23 41.23 22.90 35.11%
EPS 0.34 1.37 0.68 -1.07 75.77 2.86 -2.46 -
DPS 3.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.84 1.86 1.90 1.89 1.90 1.34 1.32 24.70%
Adjusted Per Share Value based on latest NOSH - 185,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.31 14.17 12.35 8.66 13.72 13.09 7.28 34.03%
EPS 0.11 0.43 0.22 -0.34 24.05 0.91 -0.78 -
DPS 0.94 0.00 0.00 0.00 6.35 0.00 0.00 -
NAPS 0.578 0.5888 0.6059 0.6013 0.6032 0.4253 0.4195 23.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.17 1.20 1.28 1.50 1.10 0.755 -
P/RPS 2.97 2.61 3.10 4.70 3.47 2.67 3.30 -6.76%
P/EPS 314.71 85.40 176.47 -119.63 1.98 38.46 -30.69 -
EY 0.32 1.17 0.57 -0.84 50.51 2.60 -3.26 -
DY 2.80 0.00 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.68 0.79 0.82 0.57 1.16%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 -
Price 1.20 1.11 1.17 1.25 1.18 1.32 0.71 -
P/RPS 3.33 2.48 3.02 4.59 2.73 3.20 3.10 4.87%
P/EPS 352.94 81.02 172.06 -116.82 1.56 46.15 -28.86 -
EY 0.28 1.23 0.58 -0.86 64.21 2.17 -3.46 -
DY 2.50 0.00 0.00 0.00 16.95 0.00 0.00 -
P/NAPS 0.65 0.60 0.62 0.66 0.62 0.99 0.54 13.11%

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