[HARNLEN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
20-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.11%
YoY- 530.83%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 222,055 219,414 199,837 163,978 129,702 121,916 125,864 46.05%
PBT -19,035 -23,181 -8,200 118,702 115,002 112,012 109,434 -
Tax 349 201 -150 -13,206 -12,940 -13,908 -14,645 -
NP -18,686 -22,980 -8,350 105,496 102,062 98,104 94,789 -
-
NP to SH -18,225 -22,190 -8,010 105,830 102,633 98,764 95,700 -
-
Tax Rate - - - 11.13% 11.25% 12.42% 13.38% -
Total Cost 240,741 242,394 208,187 58,482 27,640 23,812 31,075 292.01%
-
Net Worth 298,249 308,380 312,834 304,328 306,230 313,842 311,121 -2.78%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 298,249 308,380 312,834 304,328 306,230 313,842 311,121 -2.78%
NOSH 206,966 206,966 210,499 193,677 193,677 193,677 193,677 4.52%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -8.42% -10.47% -4.18% 64.34% 78.69% 80.47% 75.31% -
ROE -6.11% -7.20% -2.56% 34.77% 33.51% 31.47% 30.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 107.21 106.01 104.76 86.21 68.19 64.10 66.75 37.18%
EPS -8.80 -10.72 -4.20 55.64 53.96 51.92 50.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.49 1.64 1.60 1.61 1.65 1.65 -8.68%
Adjusted Per Share Value based on latest NOSH - 193,677
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 38.01 37.55 34.20 28.07 22.20 20.87 21.54 46.07%
EPS -3.12 -3.80 -1.37 18.11 17.57 16.90 16.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5105 0.5278 0.5354 0.5209 0.5241 0.5372 0.5325 -2.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.86 0.70 0.785 0.585 0.63 0.73 0.455 -
P/RPS 0.80 0.66 0.75 0.68 0.92 1.14 0.68 11.45%
P/EPS -9.77 -6.53 -18.69 1.05 1.17 1.41 0.90 -
EY -10.23 -15.32 -5.35 95.11 85.65 71.13 111.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.48 0.37 0.39 0.44 0.28 66.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 30/11/21 20/09/21 29/06/21 22/03/21 26/11/20 -
Price 1.17 0.95 0.675 0.805 0.59 0.63 0.73 -
P/RPS 1.09 0.90 0.64 0.93 0.87 0.98 1.09 0.00%
P/EPS -13.30 -8.86 -16.07 1.45 1.09 1.21 1.44 -
EY -7.52 -11.29 -6.22 69.12 91.46 82.42 69.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.41 0.50 0.37 0.38 0.44 50.26%

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