[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -184.09%
YoY- -103.83%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 243,210 271,582 256,803 217,325 166,767 131,487 103,078 15.37%
PBT -20,179 7,465 133,979 2,662 19,996 17,051 10,958 -
Tax -983 -5,627 2,077 -6,570 -8,164 -6,253 -5,974 -25.96%
NP -21,162 1,838 136,056 -3,908 11,832 10,798 4,984 -
-
NP to SH -15,562 2,435 136,075 -509 13,298 12,832 6,905 -
-
Tax Rate - 75.38% -1.55% 246.81% 40.83% 36.67% 54.52% -
Total Cost 264,372 269,744 120,747 221,233 154,935 120,689 98,094 17.95%
-
Net Worth 324,594 342,015 352,429 258,270 254,000 244,844 232,022 5.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 14,870 37,097 - 1,854 - - -
Div Payout % - 610.69% 27.26% - 13.94% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 324,594 342,015 352,429 258,270 254,000 244,844 232,022 5.75%
NOSH 185,482 185,877 185,489 188,518 185,401 185,488 185,618 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -8.70% 0.68% 52.98% -1.80% 7.09% 8.21% 4.84% -
ROE -4.79% 0.71% 38.61% -0.20% 5.24% 5.24% 2.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 131.12 146.11 138.45 115.28 89.95 70.89 55.53 15.38%
EPS -8.39 1.31 73.36 -0.27 7.17 6.92 3.72 -
DPS 0.00 8.00 20.00 0.00 1.00 0.00 0.00 -
NAPS 1.75 1.84 1.90 1.37 1.37 1.32 1.25 5.76%
Adjusted Per Share Value based on latest NOSH - 185,192
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.63 46.48 43.95 37.20 28.54 22.50 17.64 15.37%
EPS -2.66 0.42 23.29 -0.09 2.28 2.20 1.18 -
DPS 0.00 2.55 6.35 0.00 0.32 0.00 0.00 -
NAPS 0.5556 0.5854 0.6032 0.442 0.4347 0.4191 0.3971 5.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 1.07 1.50 0.89 0.80 0.82 0.70 -
P/RPS 0.76 0.73 1.08 0.77 0.89 1.16 1.26 -8.07%
P/EPS -11.92 81.68 2.04 -329.63 11.15 11.85 18.82 -
EY -8.39 1.22 48.91 -0.30 8.97 8.44 5.31 -
DY 0.00 7.48 13.33 0.00 1.25 0.00 0.00 -
P/NAPS 0.57 0.58 0.79 0.65 0.58 0.62 0.56 0.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.90 1.20 1.18 0.855 0.89 0.76 0.74 -
P/RPS 0.69 0.82 0.85 0.74 0.99 1.07 1.33 -10.35%
P/EPS -10.73 91.60 1.61 -316.67 12.41 10.99 19.89 -
EY -9.32 1.09 62.17 -0.32 8.06 9.10 5.03 -
DY 0.00 6.67 16.95 0.00 1.12 0.00 0.00 -
P/NAPS 0.51 0.65 0.62 0.62 0.65 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