[HARNLEN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.51%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 167,700 158,122 140,217 131,486 120,553 111,806 110,075 32.36%
PBT 27,247 30,737 21,441 17,051 17,435 14,219 15,344 46.58%
Tax -8,257 -7,869 -6,545 -6,253 -7,381 -7,377 -6,716 14.75%
NP 18,990 22,868 14,896 10,798 10,054 6,842 8,628 69.12%
-
NP to SH 20,387 24,090 16,500 12,832 12,278 9,192 10,606 54.53%
-
Tax Rate 30.30% 25.60% 30.53% 36.67% 42.33% 51.88% 43.77% -
Total Cost 148,710 135,254 125,321 120,688 110,499 104,964 101,447 29.01%
-
Net Worth 255,935 253,894 248,242 244,800 237,163 227,500 231,617 6.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,707 1,853 - - - - - -
Div Payout % 18.19% 7.69% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 255,935 253,894 248,242 244,800 237,163 227,500 231,617 6.87%
NOSH 185,460 185,324 185,255 185,454 185,284 182,000 185,294 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.32% 14.46% 10.62% 8.21% 8.34% 6.12% 7.84% -
ROE 7.97% 9.49% 6.65% 5.24% 5.18% 4.04% 4.58% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.42 85.32 75.69 70.90 65.06 61.43 59.41 32.27%
EPS 10.99 13.00 8.91 6.92 6.63 5.05 5.72 54.48%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.34 1.32 1.28 1.25 1.25 6.81%
Adjusted Per Share Value based on latest NOSH - 185,454
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.70 27.06 24.00 22.50 20.63 19.14 18.84 32.35%
EPS 3.49 4.12 2.82 2.20 2.10 1.57 1.82 54.28%
DPS 0.63 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.438 0.4346 0.4249 0.419 0.4059 0.3894 0.3964 6.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.725 0.75 0.82 0.67 0.70 0.77 -
P/RPS 0.75 0.85 0.99 1.16 1.03 1.14 1.30 -30.67%
P/EPS 6.19 5.58 8.42 11.85 10.11 13.86 13.45 -40.36%
EY 16.17 17.93 11.88 8.44 9.89 7.22 7.43 67.85%
DY 2.94 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.56 0.62 0.52 0.56 0.62 -14.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 -
Price 0.80 0.67 0.77 0.76 0.75 0.69 0.70 -
P/RPS 0.88 0.79 1.02 1.07 1.15 1.12 1.18 -17.74%
P/EPS 7.28 5.15 8.65 10.98 11.32 13.66 12.23 -29.21%
EY 13.74 19.40 11.57 9.10 8.84 7.32 8.18 41.25%
DY 2.50 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.57 0.58 0.59 0.55 0.56 2.36%

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