[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.79%
YoY- -98.21%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 326,020 270,212 243,210 271,582 256,803 217,325 166,767 11.80%
PBT 15,829 1,969 -20,179 7,465 133,979 2,662 19,996 -3.81%
Tax -8,054 -6,851 -983 -5,627 2,077 -6,570 -8,164 -0.22%
NP 7,775 -4,882 -21,162 1,838 136,056 -3,908 11,832 -6.75%
-
NP to SH 7,171 -8,340 -15,562 2,435 136,075 -509 13,298 -9.77%
-
Tax Rate 50.88% 347.94% - 75.38% -1.55% 246.81% 40.83% -
Total Cost 318,245 275,094 264,372 269,744 120,747 221,233 154,935 12.73%
-
Net Worth 295,415 304,093 324,594 342,015 352,429 258,270 254,000 2.54%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 14,870 37,097 - 1,854 -
Div Payout % - - - 610.69% 27.26% - 13.94% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 295,415 304,093 324,594 342,015 352,429 258,270 254,000 2.54%
NOSH 185,477 185,477 185,482 185,877 185,489 188,518 185,401 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.38% -1.81% -8.70% 0.68% 52.98% -1.80% 7.09% -
ROE 2.43% -2.74% -4.79% 0.71% 38.61% -0.20% 5.24% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 187.61 150.17 131.12 146.11 138.45 115.28 89.95 13.02%
EPS 4.02 -4.59 -8.39 1.31 73.36 -0.27 7.17 -9.18%
DPS 0.00 0.00 0.00 8.00 20.00 0.00 1.00 -
NAPS 1.70 1.69 1.75 1.84 1.90 1.37 1.37 3.65%
Adjusted Per Share Value based on latest NOSH - 183,529
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 55.80 46.25 41.63 46.48 43.95 37.20 28.54 11.81%
EPS 1.23 -1.43 -2.66 0.42 23.29 -0.09 2.28 -9.76%
DPS 0.00 0.00 0.00 2.55 6.35 0.00 0.32 -
NAPS 0.5056 0.5205 0.5556 0.5854 0.6032 0.442 0.4347 2.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.62 0.80 1.00 1.07 1.50 0.89 0.80 -
P/RPS 0.33 0.53 0.76 0.73 1.08 0.77 0.89 -15.22%
P/EPS 15.02 -17.26 -11.92 81.68 2.04 -329.63 11.15 5.08%
EY 6.66 -5.79 -8.39 1.22 48.91 -0.30 8.97 -4.83%
DY 0.00 0.00 0.00 7.48 13.33 0.00 1.25 -
P/NAPS 0.36 0.47 0.57 0.58 0.79 0.65 0.58 -7.63%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.60 0.87 0.90 1.20 1.18 0.855 0.89 -
P/RPS 0.32 0.58 0.69 0.82 0.85 0.74 0.99 -17.14%
P/EPS 14.54 -18.77 -10.73 91.60 1.61 -316.67 12.41 2.67%
EY 6.88 -5.33 -9.32 1.09 62.17 -0.32 8.06 -2.60%
DY 0.00 0.00 0.00 6.67 16.95 0.00 1.12 -
P/NAPS 0.35 0.51 0.51 0.65 0.62 0.62 0.65 -9.79%

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