[HARNLEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -115.8%
YoY- -107.59%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 77,379 70,902 68,443 64,958 63,611 64,045 62,737 15.02%
PBT 12,386 9,780 7,745 1,840 5,822 7,990 10,062 14.87%
Tax -5,053 -4,320 -3,138 -2,417 -2,306 -2,961 -5,275 -2.82%
NP 7,333 5,460 4,607 -577 3,516 5,029 4,787 32.92%
-
NP to SH 7,362 5,490 4,632 -562 3,558 5,066 4,822 32.62%
-
Tax Rate 40.80% 44.17% 40.52% 131.36% 39.61% 37.06% 52.42% -
Total Cost 70,046 65,442 63,836 65,535 60,095 59,016 57,950 13.48%
-
Net Worth 194,820 197,866 196,236 192,365 190,621 192,757 169,217 9.85%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 194,820 197,866 196,236 192,365 190,621 192,757 169,217 9.85%
NOSH 183,793 186,666 185,830 186,944 185,972 187,142 175,555 3.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.48% 7.70% 6.73% -0.89% 5.53% 7.85% 7.63% -
ROE 3.78% 2.77% 2.36% -0.29% 1.87% 2.63% 2.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.10 37.98 36.83 34.75 34.20 34.22 35.74 11.54%
EPS 4.01 2.94 2.49 -0.30 1.91 2.71 2.75 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.056 1.029 1.025 1.03 0.9639 6.54%
Adjusted Per Share Value based on latest NOSH - 186,944
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.24 12.14 11.71 11.12 10.89 10.96 10.74 14.98%
EPS 1.26 0.94 0.79 -0.10 0.61 0.87 0.83 32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.3387 0.3359 0.3292 0.3263 0.3299 0.2896 9.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.51 0.47 0.49 0.46 0.49 0.51 -
P/RPS 1.47 1.34 1.28 1.41 1.34 1.43 1.43 1.85%
P/EPS 15.48 17.34 18.86 -162.99 24.04 18.10 18.57 -11.43%
EY 6.46 5.77 5.30 -0.61 4.16 5.52 5.39 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.45 0.48 0.45 0.48 0.53 6.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.82 0.50 0.52 0.50 0.46 0.49 0.50 -
P/RPS 1.95 1.32 1.41 1.44 1.34 1.43 1.40 24.74%
P/EPS 20.47 17.00 20.86 -166.32 24.04 18.10 18.20 8.15%
EY 4.88 5.88 4.79 -0.60 4.16 5.52 5.49 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.49 0.49 0.45 0.48 0.52 29.94%

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