[HARNLEN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.2%
YoY- 428.6%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 199,837 163,978 129,702 121,916 125,864 119,949 118,836 41.36%
PBT -8,200 118,702 115,002 112,012 109,434 -24,088 -29,822 -57.68%
Tax -150 -13,206 -12,940 -13,908 -14,645 -2,123 -1,952 -81.89%
NP -8,350 105,496 102,062 98,104 94,789 -26,211 -31,774 -58.93%
-
NP to SH -8,010 105,830 102,633 98,764 95,700 -24,564 -30,073 -58.56%
-
Tax Rate - 11.13% 11.25% 12.42% 13.38% - - -
Total Cost 208,187 58,482 27,640 23,812 31,075 146,160 150,610 24.06%
-
Net Worth 312,834 304,328 306,230 313,842 311,121 213,060 218,257 27.09%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 312,834 304,328 306,230 313,842 311,121 213,060 218,257 27.09%
NOSH 210,499 193,677 193,677 193,677 193,677 185,477 185,477 8.79%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -4.18% 64.34% 78.69% 80.47% 75.31% -21.85% -26.74% -
ROE -2.56% 34.77% 33.51% 31.47% 30.76% -11.53% -13.78% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 104.76 86.21 68.19 64.10 66.75 69.25 68.60 32.57%
EPS -4.20 55.64 53.96 51.92 50.75 -14.18 -17.36 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.61 1.65 1.65 1.23 1.26 19.19%
Adjusted Per Share Value based on latest NOSH - 193,677
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.20 28.07 22.20 20.87 21.54 20.53 20.34 41.35%
EPS -1.37 18.11 17.57 16.90 16.38 -4.20 -5.15 -58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5209 0.5241 0.5372 0.5325 0.3647 0.3736 27.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.785 0.585 0.63 0.73 0.455 0.43 0.34 -
P/RPS 0.75 0.68 0.92 1.14 0.68 0.62 0.50 31.00%
P/EPS -18.69 1.05 1.17 1.41 0.90 -3.03 -1.96 349.06%
EY -5.35 95.11 85.65 71.13 111.55 -32.98 -51.06 -77.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.39 0.44 0.28 0.35 0.27 46.70%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 20/09/21 29/06/21 22/03/21 26/11/20 27/08/20 30/06/20 -
Price 0.675 0.805 0.59 0.63 0.73 0.45 0.43 -
P/RPS 0.64 0.93 0.87 0.98 1.09 0.65 0.63 1.05%
P/EPS -16.07 1.45 1.09 1.21 1.44 -3.17 -2.48 247.17%
EY -6.22 69.12 91.46 82.42 69.53 -31.51 -40.37 -71.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.37 0.38 0.44 0.37 0.34 13.28%

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