[HARNLEN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -143.49%
YoY- -106.28%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 245,056 243,274 237,097 243,465 262,439 271,583 285,668 -9.70%
PBT -19,984 -18,680 -7,183 -7,040 -6,324 1,550 137,376 -
Tax -359 -981 -3,087 -3,757 1,269 288 5,162 -
NP -20,343 -19,661 -10,270 -10,797 -5,055 1,838 142,538 -
-
NP to SH -14,469 -14,062 -8,017 -9,114 -3,743 2,436 142,350 -
-
Tax Rate - - - - - -18.58% -3.76% -
Total Cost 265,399 262,935 247,367 254,262 267,494 269,745 143,130 50.87%
-
Net Worth 316,626 324,711 331,606 328,691 332,289 337,694 344,032 -5.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 5,505 5,505 5,505 42,683 74,273 -
Div Payout % - - 0.00% 0.00% 0.00% 1,752.19% 52.18% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 316,626 324,711 331,606 328,691 332,289 337,694 344,032 -5.37%
NOSH 185,161 185,549 185,255 185,701 185,636 183,529 184,963 0.07%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -8.30% -8.08% -4.33% -4.43% -1.93% 0.68% 49.90% -
ROE -4.57% -4.33% -2.42% -2.77% -1.13% 0.72% 41.38% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 132.35 131.11 127.98 131.11 141.37 147.98 154.45 -9.77%
EPS -7.81 -7.58 -4.33 -4.91 -2.02 1.33 76.96 -
DPS 0.00 0.00 3.00 3.00 3.00 23.00 40.00 -
NAPS 1.71 1.75 1.79 1.77 1.79 1.84 1.86 -5.44%
Adjusted Per Share Value based on latest NOSH - 185,701
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.94 41.64 40.58 41.67 44.92 46.48 48.89 -9.70%
EPS -2.48 -2.41 -1.37 -1.56 -0.64 0.42 24.36 -
DPS 0.00 0.00 0.94 0.94 0.94 7.31 12.71 -
NAPS 0.5419 0.5558 0.5676 0.5626 0.5687 0.578 0.5888 -5.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.92 1.00 0.885 0.98 1.09 1.07 1.17 -
P/RPS 0.70 0.76 0.69 0.75 0.77 0.72 0.76 -5.33%
P/EPS -11.77 -13.20 -20.45 -19.97 -54.06 80.61 1.52 -
EY -8.49 -7.58 -4.89 -5.01 -1.85 1.24 65.78 -
DY 0.00 0.00 3.39 3.06 2.75 21.50 34.19 -
P/NAPS 0.54 0.57 0.49 0.55 0.61 0.58 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.92 0.90 1.00 0.86 1.01 1.20 1.11 -
P/RPS 0.70 0.69 0.78 0.66 0.71 0.81 0.72 -1.85%
P/EPS -11.77 -11.88 -23.11 -17.52 -50.09 90.41 1.44 -
EY -8.49 -8.42 -4.33 -5.71 -2.00 1.11 69.33 -
DY 0.00 0.00 3.00 3.49 2.97 19.17 36.04 -
P/NAPS 0.54 0.51 0.56 0.49 0.56 0.65 0.60 -6.77%

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