[HARNLEN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -157.48%
YoY- -114.12%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 227,114 217,324 192,890 161,877 162,719 166,767 167,700 22.38%
PBT -570 2,662 3,066 -552 11,316 19,996 27,247 -
Tax -4,958 -6,570 -6,490 -6,172 -7,448 -8,165 -8,257 -28.80%
NP -5,528 -3,908 -3,424 -6,724 3,868 11,831 18,990 -
-
NP to SH -2,313 -509 -185 -3,402 5,919 13,298 20,387 -
-
Tax Rate - 246.81% 211.68% - 65.82% 40.83% 30.30% -
Total Cost 232,642 221,232 196,314 168,601 158,851 154,936 148,710 34.72%
-
Net Worth 248,857 253,713 254,440 248,240 250,524 187,999 255,935 -1.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 1,879 3,734 5,587 5,587 3,707 -
Div Payout % - - 0.00% 0.00% 94.41% 42.02% 18.19% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 248,857 253,713 254,440 248,240 250,524 187,999 255,935 -1.85%
NOSH 185,714 185,192 185,723 185,254 185,573 187,999 185,460 0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.43% -1.80% -1.78% -4.15% 2.38% 7.09% 11.32% -
ROE -0.93% -0.20% -0.07% -1.37% 2.36% 7.07% 7.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 122.29 117.35 103.86 87.38 87.68 88.71 90.42 22.27%
EPS -1.25 -0.27 -0.10 -1.84 3.19 7.07 10.99 -
DPS 0.00 0.00 1.00 2.00 3.00 3.00 2.00 -
NAPS 1.34 1.37 1.37 1.34 1.35 1.00 1.38 -1.94%
Adjusted Per Share Value based on latest NOSH - 185,254
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.87 37.20 33.01 27.71 27.85 28.54 28.70 22.38%
EPS -0.40 -0.09 -0.03 -0.58 1.01 2.28 3.49 -
DPS 0.00 0.00 0.32 0.64 0.96 0.96 0.63 -
NAPS 0.4259 0.4342 0.4355 0.4249 0.4288 0.3218 0.438 -1.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.84 0.89 0.88 0.90 0.92 0.80 0.68 -
P/RPS 0.69 0.76 0.85 1.03 1.05 0.90 0.75 -5.40%
P/EPS -67.44 -323.81 -883.44 -49.01 28.84 11.31 6.19 -
EY -1.48 -0.31 -0.11 -2.04 3.47 8.84 16.17 -
DY 0.00 0.00 1.14 2.22 3.26 3.75 2.94 -
P/NAPS 0.63 0.65 0.64 0.67 0.68 0.80 0.49 18.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 25/11/11 -
Price 0.80 0.855 0.90 0.83 0.86 0.89 0.80 -
P/RPS 0.65 0.73 0.87 0.95 0.98 1.00 0.88 -18.27%
P/EPS -64.23 -311.08 -903.52 -45.20 26.96 12.58 7.28 -
EY -1.56 -0.32 -0.11 -2.21 3.71 7.95 13.74 -
DY 0.00 0.00 1.11 2.41 3.49 3.37 2.50 -
P/NAPS 0.60 0.62 0.66 0.62 0.64 0.89 0.58 2.28%

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