[HARNLEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 69.53%
YoY- -1083.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 251,790 227,880 273,981 196,401 202,774 167,942 119,658 13.18%
PBT -14,324 -11,925 7,602 -4,812 2,678 25,252 11,657 -
Tax -1,821 -1,778 -5,161 -1,389 -5,731 -7,964 -5,293 -16.27%
NP -16,145 -13,704 2,441 -6,201 -3,053 17,288 6,364 -
-
NP to SH -15,774 -11,521 2,416 -5,952 605 18,582 8,509 -
-
Tax Rate - - 67.89% - 214.00% 31.54% 45.41% -
Total Cost 267,935 241,584 271,540 202,602 205,827 150,654 113,294 15.41%
-
Net Worth 300,495 331,918 343,910 248,205 259,158 256,099 237,469 3.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 2,474 - -
Div Payout % - - - - - 13.32% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 300,495 331,918 343,910 248,205 259,158 256,099 237,469 3.99%
NOSH 185,477 185,429 184,897 185,228 189,166 185,579 185,523 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.41% -6.01% 0.89% -3.16% -1.51% 10.29% 5.32% -
ROE -5.25% -3.47% 0.70% -2.40% 0.23% 7.26% 3.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 139.93 122.89 148.18 106.03 107.19 90.50 64.50 13.76%
EPS -8.68 -6.21 1.31 -3.21 0.32 10.01 4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.67 1.79 1.86 1.34 1.37 1.38 1.28 4.52%
Adjusted Per Share Value based on latest NOSH - 185,454
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.10 39.00 46.89 33.62 34.71 28.74 20.48 13.19%
EPS -2.70 -1.97 0.41 -1.02 0.10 3.18 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.5143 0.5681 0.5886 0.4248 0.4436 0.4383 0.4064 3.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.82 0.885 1.17 1.10 0.88 0.68 0.67 -
P/RPS 0.59 0.72 0.79 1.04 0.82 0.75 1.04 -9.00%
P/EPS -9.35 -14.24 89.54 -34.23 275.00 6.79 14.61 -
EY -10.69 -7.02 1.12 -2.92 0.36 14.73 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.49 0.49 0.63 0.82 0.64 0.49 0.52 -0.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 25/11/14 28/11/13 30/11/12 25/11/11 26/11/10 -
Price 0.85 1.00 1.11 1.32 0.90 0.80 0.75 -
P/RPS 0.61 0.81 0.75 1.24 0.84 0.88 1.16 -10.14%
P/EPS -9.70 -16.09 84.95 -41.08 281.25 7.99 16.35 -
EY -10.31 -6.21 1.18 -2.43 0.36 12.52 6.12 -
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.51 0.56 0.60 0.99 0.66 0.58 0.59 -2.39%

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