[HARNLEN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -354.42%
YoY- -139.08%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,410 226,473 225,419 227,114 217,324 192,890 161,877 30.43%
PBT 133,979 -2,956 -3,377 -570 2,662 3,066 -552 -
Tax 2,078 -3,312 -3,239 -4,958 -6,570 -6,490 -6,172 -
NP 136,057 -6,268 -6,616 -5,528 -3,908 -3,424 -6,724 -
-
NP to SH 136,074 -5,427 -4,695 -2,313 -509 -185 -3,402 -
-
Tax Rate -1.55% - - - 246.81% 211.68% - -
Total Cost 105,353 232,741 232,035 232,642 221,232 196,314 168,601 -26.84%
-
Net Worth 352,408 248,509 245,112 248,857 253,713 254,440 248,240 26.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 37,095 - - - - 1,879 3,734 360.19%
Div Payout % 27.26% - - - - 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 352,408 248,509 245,112 248,857 253,713 254,440 248,240 26.23%
NOSH 185,478 185,454 185,691 185,714 185,192 185,723 185,254 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 56.36% -2.77% -2.93% -2.43% -1.80% -1.78% -4.15% -
ROE 38.61% -2.18% -1.92% -0.93% -0.20% -0.07% -1.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.16 122.12 121.39 122.29 117.35 103.86 87.38 30.33%
EPS 73.36 -2.93 -2.53 -1.25 -0.27 -0.10 -1.84 -
DPS 20.00 0.00 0.00 0.00 0.00 1.00 2.00 362.21%
NAPS 1.90 1.34 1.32 1.34 1.37 1.37 1.34 26.13%
Adjusted Per Share Value based on latest NOSH - 185,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.32 38.76 38.58 38.87 37.20 33.01 27.71 30.42%
EPS 23.29 -0.93 -0.80 -0.40 -0.09 -0.03 -0.58 -
DPS 6.35 0.00 0.00 0.00 0.00 0.32 0.64 359.81%
NAPS 0.6032 0.4253 0.4195 0.4259 0.4342 0.4355 0.4249 26.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.10 0.755 0.84 0.89 0.88 0.90 -
P/RPS 1.15 0.90 0.62 0.69 0.76 0.85 1.03 7.60%
P/EPS 2.04 -37.59 -29.86 -67.44 -323.81 -883.44 -49.01 -
EY 48.91 -2.66 -3.35 -1.48 -0.31 -0.11 -2.04 -
DY 13.33 0.00 0.00 0.00 0.00 1.14 2.22 229.28%
P/NAPS 0.79 0.82 0.57 0.63 0.65 0.64 0.67 11.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 -
Price 1.18 1.32 0.71 0.80 0.855 0.90 0.83 -
P/RPS 0.91 1.08 0.58 0.65 0.73 0.87 0.95 -2.81%
P/EPS 1.61 -45.11 -28.08 -64.23 -311.08 -903.52 -45.20 -
EY 62.17 -2.22 -3.56 -1.56 -0.32 -0.11 -2.21 -
DY 16.95 0.00 0.00 0.00 0.00 1.11 2.41 265.78%
P/NAPS 0.62 0.99 0.54 0.60 0.62 0.66 0.62 0.00%

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