[HARNLEN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 24.18%
YoY- 133.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 64,045 62,737 67,660 71,745 72,486 72,834 64,445 -0.41%
PBT 7,990 10,062 13,240 12,163 10,603 10,694 -9,747 -
Tax -2,961 -5,275 -5,872 -6,221 -5,818 -4,641 -4,422 -23.40%
NP 5,029 4,787 7,368 5,942 4,785 6,053 -14,169 -
-
NP to SH 5,066 4,822 7,401 5,942 4,785 6,053 -14,169 -
-
Tax Rate 37.06% 52.42% 44.35% 51.15% 54.87% 43.40% - -
Total Cost 59,016 57,950 60,292 65,803 67,701 66,781 78,614 -17.35%
-
Net Worth 192,757 169,217 179,050 175,947 168,335 174,516 170,978 8.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 192,757 169,217 179,050 175,947 168,335 174,516 170,978 8.29%
NOSH 187,142 175,555 185,775 187,777 180,000 186,230 185,222 0.68%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.85% 7.63% 10.89% 8.28% 6.60% 8.31% -21.99% -
ROE 2.63% 2.85% 4.13% 3.38% 2.84% 3.47% -8.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.22 35.74 36.42 38.21 40.27 39.11 34.79 -1.09%
EPS 2.71 2.75 3.98 3.16 2.66 3.25 -7.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.9639 0.9638 0.937 0.9352 0.9371 0.9231 7.55%
Adjusted Per Share Value based on latest NOSH - 187,777
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.96 10.74 11.58 12.28 12.41 12.47 11.03 -0.42%
EPS 0.87 0.83 1.27 1.02 0.82 1.04 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.2896 0.3065 0.3011 0.2881 0.2987 0.2926 8.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.49 0.51 0.50 0.52 0.62 0.60 0.60 -
P/RPS 1.43 1.43 1.37 1.36 1.54 1.53 1.72 -11.55%
P/EPS 18.10 18.57 12.55 16.43 23.32 18.46 -7.84 -
EY 5.52 5.39 7.97 6.09 4.29 5.42 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.55 0.66 0.64 0.65 -18.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.49 0.50 0.48 0.50 0.56 0.65 0.56 -
P/RPS 1.43 1.40 1.32 1.31 1.39 1.66 1.61 -7.57%
P/EPS 18.10 18.20 12.05 15.80 21.07 20.00 -7.32 -
EY 5.52 5.49 8.30 6.33 4.75 5.00 -13.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.50 0.53 0.60 0.69 0.61 -14.72%

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