[HARNLEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.37%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 161,877 162,719 166,767 167,700 158,122 140,217 131,486 14.88%
PBT -552 11,316 19,996 27,247 30,737 21,441 17,051 -
Tax -6,172 -7,448 -8,165 -8,257 -7,869 -6,545 -6,253 -0.86%
NP -6,724 3,868 11,831 18,990 22,868 14,896 10,798 -
-
NP to SH -3,402 5,919 13,298 20,387 24,090 16,500 12,832 -
-
Tax Rate - 65.82% 40.83% 30.30% 25.60% 30.53% 36.67% -
Total Cost 168,601 158,851 154,936 148,710 135,254 125,321 120,688 24.99%
-
Net Worth 248,240 250,524 187,999 255,935 253,894 248,242 244,800 0.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,734 5,587 5,587 3,707 1,853 - - -
Div Payout % 0.00% 94.41% 42.02% 18.19% 7.69% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 248,240 250,524 187,999 255,935 253,894 248,242 244,800 0.93%
NOSH 185,254 185,573 187,999 185,460 185,324 185,255 185,454 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -4.15% 2.38% 7.09% 11.32% 14.46% 10.62% 8.21% -
ROE -1.37% 2.36% 7.07% 7.97% 9.49% 6.65% 5.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 87.38 87.68 88.71 90.42 85.32 75.69 70.90 14.96%
EPS -1.84 3.19 7.07 10.99 13.00 8.91 6.92 -
DPS 2.00 3.00 3.00 2.00 1.00 0.00 0.00 -
NAPS 1.34 1.35 1.00 1.38 1.37 1.34 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 185,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.71 27.85 28.54 28.70 27.06 24.00 22.50 14.90%
EPS -0.58 1.01 2.28 3.49 4.12 2.82 2.20 -
DPS 0.64 0.96 0.96 0.63 0.32 0.00 0.00 -
NAPS 0.4249 0.4288 0.3218 0.438 0.4346 0.4249 0.419 0.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.90 0.92 0.80 0.68 0.725 0.75 0.82 -
P/RPS 1.03 1.05 0.90 0.75 0.85 0.99 1.16 -7.62%
P/EPS -49.01 28.84 11.31 6.19 5.58 8.42 11.85 -
EY -2.04 3.47 8.84 16.17 17.93 11.88 8.44 -
DY 2.22 3.26 3.75 2.94 1.38 0.00 0.00 -
P/NAPS 0.67 0.68 0.80 0.49 0.53 0.56 0.62 5.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.83 0.86 0.89 0.80 0.67 0.77 0.76 -
P/RPS 0.95 0.98 1.00 0.88 0.79 1.02 1.07 -7.63%
P/EPS -45.20 26.96 12.58 7.28 5.15 8.65 10.98 -
EY -2.21 3.71 7.95 13.74 19.40 11.57 9.10 -
DY 2.41 3.49 3.37 2.50 1.49 0.00 0.00 -
P/NAPS 0.62 0.64 0.89 0.58 0.49 0.57 0.58 4.55%

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