[HARNLEN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -220.37%
YoY- 50.99%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 101,995 104,855 61,507 57,662 81,369 91,702 53,929 52.75%
PBT 9,810 7,457 1,664 -3,780 12,712 7,781 -7,492 -
Tax -5,501 -845 -1,602 -106 -5,484 -3,432 485 -
NP 4,309 6,612 62 -3,886 7,228 4,349 -7,007 -
-
NP to SH 4,880 5,712 190 -4,202 3,491 3,170 -6,426 -
-
Tax Rate 56.08% 11.33% 96.27% - 43.14% 44.11% - -
Total Cost 97,686 98,243 61,445 61,548 74,141 87,353 60,936 36.85%
-
Net Worth 295,415 311,601 300,493 300,493 304,093 300,495 297,000 -0.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 295,415 311,601 300,493 300,493 304,093 300,495 297,000 -0.35%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 180,000 2.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.22% 6.31% 0.10% -6.74% 8.88% 4.74% -12.99% -
ROE 1.65% 1.83% 0.06% -1.40% 1.15% 1.05% -2.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.69 56.53 34.18 32.05 45.22 50.96 29.96 56.36%
EPS 2.81 3.19 0.11 -2.34 1.94 1.76 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.67 1.67 1.69 1.67 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.46 17.95 10.53 9.87 13.93 15.70 9.23 52.77%
EPS 0.84 0.98 0.03 -0.72 0.60 0.54 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.5333 0.5143 0.5143 0.5205 0.5143 0.5083 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.62 0.71 0.79 0.84 0.80 0.82 0.86 -
P/RPS 1.06 1.26 2.31 2.62 1.77 1.61 2.87 -48.42%
P/EPS 22.08 23.05 748.16 -35.97 41.23 46.55 -24.09 -
EY 4.53 4.34 0.13 -2.78 2.43 2.15 -4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.47 0.50 0.47 0.49 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 24/08/17 31/05/17 24/02/17 24/11/16 25/08/16 -
Price 0.60 0.62 0.74 0.82 0.87 0.85 0.81 -
P/RPS 1.02 1.10 2.16 2.56 1.92 1.67 2.70 -47.64%
P/EPS 21.37 20.13 700.80 -35.11 44.84 48.25 -22.69 -
EY 4.68 4.97 0.14 -2.85 2.23 2.07 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.49 0.51 0.51 0.49 -20.04%

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