[HARNLEN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.91%
YoY- 2723.0%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 243,465 262,439 271,583 285,668 279,360 249,738 241,410 0.56%
PBT -7,040 -6,324 1,550 137,376 140,975 138,416 133,979 -
Tax -3,757 1,269 288 5,162 4,902 1,459 2,078 -
NP -10,797 -5,055 1,838 142,538 145,877 139,875 136,057 -
-
NP to SH -9,114 -3,743 2,436 142,350 145,120 139,285 136,074 -
-
Tax Rate - - -18.58% -3.76% -3.48% -1.05% -1.55% -
Total Cost 254,262 267,494 269,745 143,130 133,483 109,863 105,353 80.21%
-
Net Worth 328,691 332,289 337,694 344,032 354,014 351,328 352,408 -4.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,505 5,505 42,683 74,273 74,273 74,273 37,095 -72.06%
Div Payout % 0.00% 0.00% 1,752.19% 52.18% 51.18% 53.32% 27.26% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 328,691 332,289 337,694 344,032 354,014 351,328 352,408 -4.55%
NOSH 185,701 185,636 183,529 184,963 186,323 185,887 185,478 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.43% -1.93% 0.68% 49.90% 52.22% 56.01% 56.36% -
ROE -2.77% -1.13% 0.72% 41.38% 40.99% 39.65% 38.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.11 141.37 147.98 154.45 149.93 134.35 130.16 0.48%
EPS -4.91 -2.02 1.33 76.96 77.89 74.93 73.36 -
DPS 3.00 3.00 23.00 40.00 40.00 40.00 20.00 -71.86%
NAPS 1.77 1.79 1.84 1.86 1.90 1.89 1.90 -4.62%
Adjusted Per Share Value based on latest NOSH - 184,963
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.67 44.92 46.48 48.89 47.81 42.74 41.32 0.56%
EPS -1.56 -0.64 0.42 24.36 24.84 23.84 23.29 -
DPS 0.94 0.94 7.31 12.71 12.71 12.71 6.35 -72.11%
NAPS 0.5626 0.5687 0.578 0.5888 0.6059 0.6013 0.6032 -4.55%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.98 1.09 1.07 1.17 1.20 1.28 1.50 -
P/RPS 0.75 0.77 0.72 0.76 0.80 0.95 1.15 -24.85%
P/EPS -19.97 -54.06 80.61 1.52 1.54 1.71 2.04 -
EY -5.01 -1.85 1.24 65.78 64.91 58.54 48.91 -
DY 3.06 2.75 21.50 34.19 33.33 31.25 13.33 -62.60%
P/NAPS 0.55 0.61 0.58 0.63 0.63 0.68 0.79 -21.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.86 1.01 1.20 1.11 1.17 1.25 1.18 -
P/RPS 0.66 0.71 0.81 0.72 0.78 0.93 0.91 -19.32%
P/EPS -17.52 -50.09 90.41 1.44 1.50 1.67 1.61 -
EY -5.71 -2.00 1.11 69.33 66.57 59.94 62.17 -
DY 3.49 2.97 19.17 36.04 34.19 32.00 16.95 -65.23%
P/NAPS 0.49 0.56 0.65 0.60 0.62 0.66 0.62 -14.55%

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