[HARNLEN] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -16.05%
YoY- -84.23%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 284,662 270,212 261,116 245,808 245,056 243,274 237,097 12.95%
PBT 9,221 1,968 -20,479 -23,803 -19,984 -18,680 -7,183 -
Tax -8,537 -6,850 -1,015 1,173 -359 -981 -3,087 96.89%
NP 684 -4,882 -21,494 -22,630 -20,343 -19,661 -10,270 -
-
NP to SH -3,967 -8,340 -17,252 -16,791 -14,469 -14,062 -8,017 -37.41%
-
Tax Rate 92.58% 348.07% - - - - - -
Total Cost 283,978 275,094 282,610 268,438 265,399 262,935 247,367 9.62%
-
Net Worth 300,493 304,093 300,495 297,000 316,626 324,711 331,606 -6.35%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - 5,505 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 300,493 304,093 300,495 297,000 316,626 324,711 331,606 -6.35%
NOSH 179,936 179,937 179,937 180,000 185,161 185,549 185,255 -1.92%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.24% -1.81% -8.23% -9.21% -8.30% -8.08% -4.33% -
ROE -1.32% -2.74% -5.74% -5.65% -4.57% -4.33% -2.42% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 158.20 150.17 145.12 136.56 132.35 131.11 127.98 15.16%
EPS -2.20 -4.63 -9.59 -9.33 -7.81 -7.58 -4.33 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.67 1.69 1.67 1.65 1.71 1.75 1.79 -4.51%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.72 46.25 44.69 42.07 41.94 41.64 40.58 12.94%
EPS -0.68 -1.43 -2.95 -2.87 -2.48 -2.41 -1.37 -37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.5143 0.5205 0.5143 0.5083 0.5419 0.5558 0.5676 -6.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.84 0.80 0.82 0.86 0.92 1.00 0.885 -
P/RPS 0.53 0.53 0.57 0.63 0.70 0.76 0.69 -16.11%
P/EPS -38.10 -17.26 -8.55 -9.22 -11.77 -13.20 -20.45 51.35%
EY -2.62 -5.79 -11.69 -10.85 -8.49 -7.58 -4.89 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.50 0.47 0.49 0.52 0.54 0.57 0.49 1.35%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 24/11/16 25/08/16 26/05/16 26/02/16 27/11/15 -
Price 0.82 0.87 0.85 0.81 0.92 0.90 1.00 -
P/RPS 0.52 0.58 0.59 0.59 0.70 0.69 0.78 -23.66%
P/EPS -37.19 -18.77 -8.87 -8.68 -11.77 -11.88 -23.11 37.28%
EY -2.69 -5.33 -11.28 -11.52 -8.49 -8.42 -4.33 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/NAPS 0.49 0.51 0.51 0.49 0.54 0.51 0.56 -8.50%

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