[HARNLEN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 105.42%
YoY- -96.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 227,880 273,981 196,401 202,774 167,942 119,658 96,357 15.41%
PBT -11,925 7,602 -4,812 2,678 25,252 11,657 3,020 -
Tax -1,778 -5,161 -1,389 -5,731 -7,964 -5,293 -3,416 -10.30%
NP -13,704 2,441 -6,201 -3,053 17,288 6,364 -396 80.47%
-
NP to SH -11,521 2,416 -5,952 605 18,582 8,509 1,345 -
-
Tax Rate - 67.89% - 214.00% 31.54% 45.41% 113.11% -
Total Cost 241,584 271,540 202,602 205,827 150,654 113,294 96,753 16.46%
-
Net Worth 331,918 343,910 248,205 259,158 256,099 237,469 227,959 6.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 2,474 - - -
Div Payout % - - - - 13.32% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 331,918 343,910 248,205 259,158 256,099 237,469 227,959 6.45%
NOSH 185,429 184,897 185,228 189,166 185,579 185,523 186,851 -0.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.01% 0.89% -3.16% -1.51% 10.29% 5.32% -0.41% -
ROE -3.47% 0.70% -2.40% 0.23% 7.26% 3.58% 0.59% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 122.89 148.18 106.03 107.19 90.50 64.50 51.57 15.56%
EPS -6.21 1.31 -3.21 0.32 10.01 4.59 0.72 -
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.79 1.86 1.34 1.37 1.38 1.28 1.22 6.59%
Adjusted Per Share Value based on latest NOSH - 185,723
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.00 46.89 33.62 34.71 28.74 20.48 16.49 15.41%
EPS -1.97 0.41 -1.02 0.10 3.18 1.46 0.23 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.5681 0.5886 0.4248 0.4436 0.4383 0.4064 0.3902 6.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.885 1.17 1.10 0.88 0.68 0.67 0.68 -
P/RPS 0.72 0.79 1.04 0.82 0.75 1.04 1.32 -9.60%
P/EPS -14.24 89.54 -34.23 275.00 6.79 14.61 94.44 -
EY -7.02 1.12 -2.92 0.36 14.73 6.85 1.06 -
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.49 0.63 0.82 0.64 0.49 0.52 0.56 -2.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 28/11/13 30/11/12 25/11/11 26/11/10 19/11/09 -
Price 1.00 1.11 1.32 0.90 0.80 0.75 0.70 -
P/RPS 0.81 0.75 1.24 0.84 0.88 1.16 1.36 -8.27%
P/EPS -16.09 84.95 -41.08 281.25 7.99 16.35 97.22 -
EY -6.21 1.18 -2.43 0.36 12.52 6.12 1.03 -
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.56 0.60 0.99 0.66 0.58 0.59 0.57 -0.29%

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