[HARNLEN] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 41.37%
YoY- 99.59%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 163,140 109,870 92,412 159,522 87,110 61,984 60,156 18.08%
PBT 29,558 2,186 -4,338 32,652 17,680 2,298 14,596 12.47%
Tax -8,382 -5,150 -2,342 -10,160 -6,524 -3,652 -4,738 9.96%
NP 21,176 -2,964 -6,680 22,492 11,156 -1,354 9,858 13.58%
-
NP to SH 22,238 -280 -4,854 22,302 11,174 -1,334 9,926 14.38%
-
Tax Rate 28.36% 235.59% - 31.12% 36.90% 158.92% 32.46% -
Total Cost 141,964 112,834 99,092 137,030 75,954 63,338 50,298 18.86%
-
Net Worth 254,307 218,750 222,320 220,793 202,319 190,650 178,482 6.07%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,712 - - - - - - -
Div Payout % 16.69% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,307 218,750 222,320 220,793 202,319 190,650 178,482 6.07%
NOSH 185,626 175,000 185,267 185,540 185,614 185,277 185,186 0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.98% -2.70% -7.23% 14.10% 12.81% -2.18% 16.39% -
ROE 8.74% -0.13% -2.18% 10.10% 5.52% -0.70% 5.56% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 87.89 62.78 49.88 85.98 46.93 33.45 32.48 18.03%
EPS 11.98 -0.16 -2.62 12.02 6.02 -0.72 5.36 14.33%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.25 1.20 1.19 1.09 1.029 0.9638 6.03%
Adjusted Per Share Value based on latest NOSH - 185,269
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 27.92 18.80 15.82 27.30 14.91 10.61 10.30 18.07%
EPS 3.81 -0.05 -0.83 3.82 1.91 -0.23 1.70 14.38%
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.3744 0.3805 0.3779 0.3463 0.3263 0.3055 6.07%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.725 0.70 0.61 0.77 0.85 0.49 0.50 -
P/RPS 0.82 1.11 1.22 0.90 1.81 1.46 1.54 -9.96%
P/EPS 6.05 -437.50 -23.28 6.41 14.12 -68.06 9.33 -6.96%
EY 16.52 -0.23 -4.30 15.61 7.08 -1.47 10.72 7.47%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.51 0.65 0.78 0.48 0.52 0.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 25/08/05 -
Price 0.67 0.69 0.70 0.68 0.70 0.50 0.48 -
P/RPS 0.76 1.10 1.40 0.79 1.49 1.49 1.48 -10.50%
P/EPS 5.59 -431.25 -26.72 5.66 11.63 -69.44 8.96 -7.55%
EY 17.88 -0.23 -3.74 17.68 8.60 -1.44 11.17 8.15%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.58 0.57 0.64 0.49 0.50 -0.33%

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