[HARNLEN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -29.77%
YoY- -40.12%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 70,902 68,443 64,958 63,611 64,045 62,737 67,660 3.16%
PBT 9,780 7,745 1,840 5,822 7,990 10,062 13,240 -18.24%
Tax -4,320 -3,138 -2,417 -2,306 -2,961 -5,275 -5,872 -18.45%
NP 5,460 4,607 -577 3,516 5,029 4,787 7,368 -18.06%
-
NP to SH 5,490 4,632 -562 3,558 5,066 4,822 7,401 -18.01%
-
Tax Rate 44.17% 40.52% 131.36% 39.61% 37.06% 52.42% 44.35% -
Total Cost 65,442 63,836 65,535 60,095 59,016 57,950 60,292 5.60%
-
Net Worth 197,866 196,236 192,365 190,621 192,757 169,217 179,050 6.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 197,866 196,236 192,365 190,621 192,757 169,217 179,050 6.86%
NOSH 186,666 185,830 186,944 185,972 187,142 175,555 185,775 0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.70% 6.73% -0.89% 5.53% 7.85% 7.63% 10.89% -
ROE 2.77% 2.36% -0.29% 1.87% 2.63% 2.85% 4.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.98 36.83 34.75 34.20 34.22 35.74 36.42 2.82%
EPS 2.94 2.49 -0.30 1.91 2.71 2.75 3.98 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.056 1.029 1.025 1.03 0.9639 0.9638 6.52%
Adjusted Per Share Value based on latest NOSH - 185,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.14 11.71 11.12 10.89 10.96 10.74 11.58 3.18%
EPS 0.94 0.79 -0.10 0.61 0.87 0.83 1.27 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3387 0.3359 0.3292 0.3263 0.3299 0.2896 0.3065 6.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.47 0.49 0.46 0.49 0.51 0.50 -
P/RPS 1.34 1.28 1.41 1.34 1.43 1.43 1.37 -1.46%
P/EPS 17.34 18.86 -162.99 24.04 18.10 18.57 12.55 23.97%
EY 5.77 5.30 -0.61 4.16 5.52 5.39 7.97 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.48 0.45 0.48 0.53 0.52 -5.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.50 0.52 0.50 0.46 0.49 0.50 0.48 -
P/RPS 1.32 1.41 1.44 1.34 1.43 1.40 1.32 0.00%
P/EPS 17.00 20.86 -166.32 24.04 18.10 18.20 12.05 25.70%
EY 5.88 4.79 -0.60 4.16 5.52 5.49 8.30 -20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.45 0.48 0.52 0.50 -4.03%

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