[HARNLEN] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -30.52%
YoY- -143.21%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 119,949 118,836 116,902 125,681 147,455 164,968 185,732 -25.30%
PBT -24,088 -29,822 -30,644 -28,894 -20,631 -19,953 -19,732 14.23%
Tax -2,123 -1,952 -1,155 -4,301 -4,421 -3,904 -2,755 -15.96%
NP -26,211 -31,774 -31,799 -33,195 -25,052 -23,857 -22,487 10.76%
-
NP to SH -24,564 -30,073 -30,056 -30,615 -23,457 -22,476 -21,171 10.42%
-
Tax Rate - - - - - - - -
Total Cost 146,160 150,610 148,701 158,876 172,507 188,825 208,219 -21.03%
-
Net Worth 213,060 218,257 252,901 256,365 263,294 275,419 284,080 -17.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 213,060 218,257 252,901 256,365 263,294 275,419 284,080 -17.46%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -21.85% -26.74% -27.20% -26.41% -16.99% -14.46% -12.11% -
ROE -11.53% -13.78% -11.88% -11.94% -8.91% -8.16% -7.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.25 68.60 67.49 72.56 85.13 95.24 107.22 -25.30%
EPS -14.18 -17.36 -17.35 -17.67 -13.54 -12.98 -12.22 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.46 1.48 1.52 1.59 1.64 -17.46%
Adjusted Per Share Value based on latest NOSH - 185,477
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.53 20.34 20.01 21.51 25.24 28.24 31.79 -25.30%
EPS -4.20 -5.15 -5.14 -5.24 -4.01 -3.85 -3.62 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3736 0.4329 0.4388 0.4506 0.4714 0.4862 -17.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.43 0.34 0.58 0.625 0.65 0.65 0.34 -
P/RPS 0.62 0.50 0.86 0.86 0.76 0.68 0.32 55.47%
P/EPS -3.03 -1.96 -3.34 -3.54 -4.80 -5.01 -2.78 5.91%
EY -32.98 -51.06 -29.92 -28.28 -20.83 -19.96 -35.95 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.40 0.42 0.43 0.41 0.21 40.61%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 28/08/19 30/05/19 28/02/19 -
Price 0.45 0.43 0.455 0.60 0.585 0.64 0.47 -
P/RPS 0.65 0.63 0.67 0.83 0.69 0.67 0.44 29.74%
P/EPS -3.17 -2.48 -2.62 -3.39 -4.32 -4.93 -3.85 -12.16%
EY -31.51 -40.37 -38.13 -29.46 -23.15 -20.27 -26.00 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.31 0.41 0.38 0.40 0.29 17.65%

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