[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 413.26%
YoY- -67.08%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 217,325 166,767 131,487 103,078 137,528 101,067 70,903 20.50%
PBT 2,662 19,996 17,051 10,958 23,922 19,064 9,780 -19.48%
Tax -6,570 -8,164 -6,253 -5,974 -3,557 -6,434 -4,320 7.23%
NP -3,908 11,832 10,798 4,984 20,365 12,630 5,460 -
-
NP to SH -509 13,298 12,832 6,905 20,977 12,581 5,489 -
-
Tax Rate 246.81% 40.83% 36.67% 54.52% 14.87% 33.75% 44.17% -
Total Cost 221,233 154,935 120,689 98,094 117,163 88,437 65,443 22.48%
-
Net Worth 258,270 254,000 244,844 232,022 226,277 209,683 196,565 4.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,854 - - - - - -
Div Payout % - 13.94% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 258,270 254,000 244,844 232,022 226,277 209,683 196,565 4.65%
NOSH 188,518 185,401 185,488 185,618 185,473 185,560 185,439 0.27%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.80% 7.09% 8.21% 4.84% 14.81% 12.50% 7.70% -
ROE -0.20% 5.24% 5.24% 2.98% 9.27% 6.00% 2.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 115.28 89.95 70.89 55.53 74.15 54.47 38.24 20.17%
EPS -0.27 7.17 6.92 3.72 11.31 6.78 2.96 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.32 1.25 1.22 1.13 1.06 4.36%
Adjusted Per Share Value based on latest NOSH - 185,408
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.20 28.54 22.50 17.64 23.54 17.30 12.14 20.49%
EPS -0.09 2.28 2.20 1.18 3.59 2.15 0.94 -
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.442 0.4347 0.4191 0.3971 0.3873 0.3589 0.3364 4.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.80 0.82 0.70 0.48 0.88 0.51 -
P/RPS 0.77 0.89 1.16 1.26 0.65 1.62 1.33 -8.69%
P/EPS -329.63 11.15 11.85 18.82 4.24 12.98 17.23 -
EY -0.30 8.97 8.44 5.31 23.56 7.70 5.80 -
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.62 0.56 0.39 0.78 0.48 5.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 16/03/07 -
Price 0.855 0.89 0.76 0.74 0.51 0.81 0.50 -
P/RPS 0.74 0.99 1.07 1.33 0.69 1.49 1.31 -9.07%
P/EPS -316.67 12.41 10.99 19.89 4.51 11.95 16.89 -
EY -0.32 8.06 9.10 5.03 22.18 8.37 5.92 -
DY 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.58 0.59 0.42 0.72 0.47 4.72%

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