[HARNLEN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 59.51%
YoY- 2189.5%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 117,923 101,067 90,709 83,466 77,379 70,902 68,443 43.67%
PBT 23,293 19,064 16,348 17,471 12,386 9,780 7,745 108.21%
Tax -7,198 -6,435 -6,570 -5,756 -5,053 -4,320 -3,138 73.84%
NP 16,095 12,629 9,778 11,715 7,333 5,460 4,607 130.06%
-
NP to SH 15,992 12,581 9,788 11,743 7,362 5,490 4,632 128.25%
-
Tax Rate 30.90% 33.75% 40.19% 32.95% 40.80% 44.17% 40.52% -
Total Cost 101,828 88,438 80,931 71,751 70,046 65,442 63,836 36.48%
-
Net Worth 212,938 209,558 206,018 202,531 194,820 197,866 196,236 5.59%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 212,938 209,558 206,018 202,531 194,820 197,866 196,236 5.59%
NOSH 185,164 185,450 185,602 185,808 183,793 186,666 185,830 -0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.65% 12.50% 10.78% 14.04% 9.48% 7.70% 6.73% -
ROE 7.51% 6.00% 4.75% 5.80% 3.78% 2.77% 2.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.69 54.50 48.87 44.92 42.10 37.98 36.83 44.02%
EPS 8.64 6.78 5.27 6.32 4.01 2.94 2.49 129.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.09 1.06 1.06 1.056 5.84%
Adjusted Per Share Value based on latest NOSH - 185,808
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.18 17.30 15.53 14.29 13.24 12.14 11.71 43.69%
EPS 2.74 2.15 1.68 2.01 1.26 0.94 0.79 128.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3587 0.3526 0.3466 0.3334 0.3387 0.3359 5.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.76 0.88 0.74 0.85 0.62 0.51 0.47 -
P/RPS 1.19 1.61 1.51 1.89 1.47 1.34 1.28 -4.73%
P/EPS 8.80 12.97 14.03 13.45 15.48 17.34 18.86 -39.81%
EY 11.36 7.71 7.13 7.44 6.46 5.77 5.30 66.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.67 0.78 0.58 0.48 0.45 29.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 -
Price 0.78 0.81 0.89 0.70 0.82 0.50 0.52 -
P/RPS 1.22 1.49 1.82 1.56 1.95 1.32 1.41 -9.19%
P/EPS 9.03 11.94 16.88 11.08 20.47 17.00 20.86 -42.74%
EY 11.07 8.38 5.93 9.03 4.88 5.88 4.79 74.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.80 0.64 0.77 0.47 0.49 24.39%

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