[HARNLEN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 924.2%
YoY- -3.94%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 83,466 77,379 70,902 68,443 64,958 63,611 64,045 19.36%
PBT 17,471 12,386 9,780 7,745 1,840 5,822 7,990 68.70%
Tax -5,756 -5,053 -4,320 -3,138 -2,417 -2,306 -2,961 55.94%
NP 11,715 7,333 5,460 4,607 -577 3,516 5,029 76.00%
-
NP to SH 11,743 7,362 5,490 4,632 -562 3,558 5,066 75.41%
-
Tax Rate 32.95% 40.80% 44.17% 40.52% 131.36% 39.61% 37.06% -
Total Cost 71,751 70,046 65,442 63,836 65,535 60,095 59,016 13.95%
-
Net Worth 202,531 194,820 197,866 196,236 192,365 190,621 192,757 3.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,531 194,820 197,866 196,236 192,365 190,621 192,757 3.36%
NOSH 185,808 183,793 186,666 185,830 186,944 185,972 187,142 -0.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.04% 9.48% 7.70% 6.73% -0.89% 5.53% 7.85% -
ROE 5.80% 3.78% 2.77% 2.36% -0.29% 1.87% 2.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.92 42.10 37.98 36.83 34.75 34.20 34.22 19.94%
EPS 6.32 4.01 2.94 2.49 -0.30 1.91 2.71 76.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.06 1.056 1.029 1.025 1.03 3.85%
Adjusted Per Share Value based on latest NOSH - 185,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.29 13.24 12.14 11.71 11.12 10.89 10.96 19.40%
EPS 2.01 1.26 0.94 0.79 -0.10 0.61 0.87 75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3466 0.3334 0.3387 0.3359 0.3292 0.3263 0.3299 3.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.62 0.51 0.47 0.49 0.46 0.49 -
P/RPS 1.89 1.47 1.34 1.28 1.41 1.34 1.43 20.49%
P/EPS 13.45 15.48 17.34 18.86 -162.99 24.04 18.10 -18.00%
EY 7.44 6.46 5.77 5.30 -0.61 4.16 5.52 22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.48 0.45 0.48 0.45 0.48 38.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 -
Price 0.70 0.82 0.50 0.52 0.50 0.46 0.49 -
P/RPS 1.56 1.95 1.32 1.41 1.44 1.34 1.43 5.98%
P/EPS 11.08 20.47 17.00 20.86 -166.32 24.04 18.10 -27.96%
EY 9.03 4.88 5.88 4.79 -0.60 4.16 5.52 38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.47 0.49 0.49 0.45 0.48 21.20%

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