[HARNLEN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.19%
YoY- 3190.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 262,439 271,583 285,668 279,360 249,738 241,410 226,473 10.33%
PBT -6,324 1,550 137,376 140,975 138,416 133,979 -2,956 66.10%
Tax 1,269 288 5,162 4,902 1,459 2,078 -3,312 -
NP -5,055 1,838 142,538 145,877 139,875 136,057 -6,268 -13.36%
-
NP to SH -3,743 2,436 142,350 145,120 139,285 136,074 -5,427 -21.95%
-
Tax Rate - -18.58% -3.76% -3.48% -1.05% -1.55% - -
Total Cost 267,494 269,745 143,130 133,483 109,863 105,353 232,741 9.73%
-
Net Worth 332,289 337,694 344,032 354,014 351,328 352,408 248,509 21.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,505 42,683 74,273 74,273 74,273 37,095 - -
Div Payout % 0.00% 1,752.19% 52.18% 51.18% 53.32% 27.26% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,289 337,694 344,032 354,014 351,328 352,408 248,509 21.39%
NOSH 185,636 183,529 184,963 186,323 185,887 185,478 185,454 0.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.93% 0.68% 49.90% 52.22% 56.01% 56.36% -2.77% -
ROE -1.13% 0.72% 41.38% 40.99% 39.65% 38.61% -2.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 141.37 147.98 154.45 149.93 134.35 130.16 122.12 10.26%
EPS -2.02 1.33 76.96 77.89 74.93 73.36 -2.93 -21.97%
DPS 3.00 23.00 40.00 40.00 40.00 20.00 0.00 -
NAPS 1.79 1.84 1.86 1.90 1.89 1.90 1.34 21.31%
Adjusted Per Share Value based on latest NOSH - 186,323
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.92 46.48 48.89 47.81 42.74 41.32 38.76 10.34%
EPS -0.64 0.42 24.36 24.84 23.84 23.29 -0.93 -22.07%
DPS 0.94 7.31 12.71 12.71 12.71 6.35 0.00 -
NAPS 0.5687 0.578 0.5888 0.6059 0.6013 0.6032 0.4253 21.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.09 1.07 1.17 1.20 1.28 1.50 1.10 -
P/RPS 0.77 0.72 0.76 0.80 0.95 1.15 0.90 -9.88%
P/EPS -54.06 80.61 1.52 1.54 1.71 2.04 -37.59 27.43%
EY -1.85 1.24 65.78 64.91 58.54 48.91 -2.66 -21.51%
DY 2.75 21.50 34.19 33.33 31.25 13.33 0.00 -
P/NAPS 0.61 0.58 0.63 0.63 0.68 0.79 0.82 -17.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 1.01 1.20 1.11 1.17 1.25 1.18 1.32 -
P/RPS 0.71 0.81 0.72 0.78 0.93 0.91 1.08 -24.41%
P/EPS -50.09 90.41 1.44 1.50 1.67 1.61 -45.11 7.23%
EY -2.00 1.11 69.33 66.57 59.94 62.17 -2.22 -6.72%
DY 2.97 19.17 36.04 34.19 32.00 16.95 0.00 -
P/NAPS 0.56 0.65 0.60 0.62 0.66 0.62 0.99 -31.62%

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