[HARNLEN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -102.98%
YoY- -38.01%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 249,738 241,410 226,473 225,419 227,114 217,324 192,890 18.80%
PBT 138,416 133,979 -2,956 -3,377 -570 2,662 3,066 1170.82%
Tax 1,459 2,078 -3,312 -3,239 -4,958 -6,570 -6,490 -
NP 139,875 136,057 -6,268 -6,616 -5,528 -3,908 -3,424 -
-
NP to SH 139,285 136,074 -5,427 -4,695 -2,313 -509 -185 -
-
Tax Rate -1.05% -1.55% - - - 246.81% 211.68% -
Total Cost 109,863 105,353 232,741 232,035 232,642 221,232 196,314 -32.11%
-
Net Worth 351,328 352,408 248,509 245,112 248,857 253,713 254,440 24.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 74,273 37,095 - - - - 1,879 1062.98%
Div Payout % 53.32% 27.26% - - - - 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 351,328 352,408 248,509 245,112 248,857 253,713 254,440 24.02%
NOSH 185,887 185,478 185,454 185,691 185,714 185,192 185,723 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 56.01% 56.36% -2.77% -2.93% -2.43% -1.80% -1.78% -
ROE 39.65% 38.61% -2.18% -1.92% -0.93% -0.20% -0.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 134.35 130.16 122.12 121.39 122.29 117.35 103.86 18.73%
EPS 74.93 73.36 -2.93 -2.53 -1.25 -0.27 -0.10 -
DPS 40.00 20.00 0.00 0.00 0.00 0.00 1.00 1072.23%
NAPS 1.89 1.90 1.34 1.32 1.34 1.37 1.37 23.94%
Adjusted Per Share Value based on latest NOSH - 185,691
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.74 41.32 38.76 38.58 38.87 37.20 33.01 18.81%
EPS 23.84 23.29 -0.93 -0.80 -0.40 -0.09 -0.03 -
DPS 12.71 6.35 0.00 0.00 0.00 0.00 0.32 1066.73%
NAPS 0.6013 0.6032 0.4253 0.4195 0.4259 0.4342 0.4355 24.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.50 1.10 0.755 0.84 0.89 0.88 -
P/RPS 0.95 1.15 0.90 0.62 0.69 0.76 0.85 7.70%
P/EPS 1.71 2.04 -37.59 -29.86 -67.44 -323.81 -883.44 -
EY 58.54 48.91 -2.66 -3.35 -1.48 -0.31 -0.11 -
DY 31.25 13.33 0.00 0.00 0.00 0.00 1.14 810.97%
P/NAPS 0.68 0.79 0.82 0.57 0.63 0.65 0.64 4.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 -
Price 1.25 1.18 1.32 0.71 0.80 0.855 0.90 -
P/RPS 0.93 0.91 1.08 0.58 0.65 0.73 0.87 4.55%
P/EPS 1.67 1.61 -45.11 -28.08 -64.23 -311.08 -903.52 -
EY 59.94 62.17 -2.22 -3.56 -1.56 -0.32 -0.11 -
DY 32.00 16.95 0.00 0.00 0.00 0.00 1.11 842.12%
P/NAPS 0.66 0.62 0.99 0.54 0.60 0.62 0.66 0.00%

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