[HARNLEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.11%
YoY- 117.22%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 137,528 146,555 137,273 117,923 101,067 90,709 83,466 39.29%
PBT 23,922 26,831 26,550 23,293 19,064 16,348 17,471 23.18%
Tax -3,557 -8,793 -8,253 -7,198 -6,435 -6,570 -5,756 -27.34%
NP 20,365 18,038 18,297 16,095 12,629 9,778 11,715 44.33%
-
NP to SH 20,977 18,218 18,145 15,992 12,581 9,788 11,743 46.96%
-
Tax Rate 14.87% 32.77% 31.08% 30.90% 33.75% 40.19% 32.95% -
Total Cost 117,163 128,517 118,976 101,828 88,438 80,931 71,751 38.46%
-
Net Worth 226,106 224,490 220,471 212,938 209,558 206,018 202,531 7.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 226,106 224,490 220,471 212,938 209,558 206,018 202,531 7.58%
NOSH 185,333 185,529 185,269 185,164 185,450 185,602 185,808 -0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.81% 12.31% 13.33% 13.65% 12.50% 10.78% 14.04% -
ROE 9.28% 8.12% 8.23% 7.51% 6.00% 4.75% 5.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.21 78.99 74.09 63.69 54.50 48.87 44.92 39.53%
EPS 11.32 9.82 9.79 8.64 6.78 5.27 6.32 47.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.15 1.13 1.11 1.09 7.76%
Adjusted Per Share Value based on latest NOSH - 185,164
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.54 25.08 23.50 20.18 17.30 15.53 14.29 39.27%
EPS 3.59 3.12 3.11 2.74 2.15 1.68 2.01 46.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3842 0.3773 0.3645 0.3587 0.3526 0.3466 7.59%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.62 0.77 0.76 0.88 0.74 0.85 -
P/RPS 0.65 0.78 1.04 1.19 1.61 1.51 1.89 -50.75%
P/EPS 4.24 6.31 7.86 8.80 12.97 14.03 13.45 -53.51%
EY 23.58 15.84 12.72 11.36 7.71 7.13 7.44 115.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.65 0.66 0.78 0.67 0.78 -36.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 -
Price 0.51 0.55 0.68 0.78 0.81 0.89 0.70 -
P/RPS 0.69 0.70 0.92 1.22 1.49 1.82 1.56 -41.80%
P/EPS 4.51 5.60 6.94 9.03 11.94 16.88 11.08 -44.92%
EY 22.19 17.85 14.40 11.07 8.38 5.93 9.03 81.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.68 0.72 0.80 0.64 -24.38%

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