[HARNLEN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 141.57%
YoY- -92.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 152,081 125,957 89,744 72,268 116,088 70,600 50,794 20.03%
PBT 2,009 18,939 8,743 2,265 22,008 14,241 7,673 -19.99%
Tax -4,299 -5,973 -3,970 -2,562 -7,934 -5,576 -3,326 4.36%
NP -2,290 12,966 4,773 -297 14,074 8,665 4,347 -
-
NP to SH 454 13,937 6,382 1,009 14,305 8,667 4,369 -31.40%
-
Tax Rate 213.99% 31.54% 45.41% 113.11% 36.05% 39.15% 43.35% -
Total Cost 154,371 112,991 84,971 72,565 102,014 61,935 46,447 22.13%
-
Net Worth 259,158 256,099 237,469 227,959 224,501 206,003 195,494 4.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,855 - - - - - -
Div Payout % - 13.32% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 259,158 256,099 237,469 227,959 224,501 206,003 195,494 4.80%
NOSH 189,166 185,579 185,523 186,851 185,538 185,588 185,127 0.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.51% 10.29% 5.32% -0.41% 12.12% 12.27% 8.56% -
ROE 0.18% 5.44% 2.69% 0.44% 6.37% 4.21% 2.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.40 67.87 48.37 38.68 62.57 38.04 27.44 19.60%
EPS 0.24 7.51 3.44 0.54 7.71 4.67 2.36 -31.65%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.28 1.22 1.21 1.11 1.056 4.43%
Adjusted Per Share Value based on latest NOSH - 185,729
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.03 21.56 15.36 12.37 19.87 12.08 8.69 20.04%
EPS 0.08 2.39 1.09 0.17 2.45 1.48 0.75 -31.11%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.4383 0.4064 0.3902 0.3842 0.3526 0.3346 4.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.68 0.67 0.68 0.62 0.74 0.47 -
P/RPS 1.09 1.00 1.39 1.76 0.99 1.95 1.71 -7.22%
P/EPS 366.67 9.05 19.48 125.93 8.04 15.85 19.92 62.41%
EY 0.27 11.04 5.13 0.79 12.44 6.31 5.02 -38.53%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.52 0.56 0.51 0.67 0.45 6.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 01/12/06 -
Price 0.90 0.80 0.75 0.70 0.55 0.89 0.52 -
P/RPS 1.12 1.18 1.55 1.81 0.88 2.34 1.90 -8.42%
P/EPS 375.00 10.65 21.80 129.63 7.13 19.06 22.03 60.31%
EY 0.27 9.39 4.59 0.77 14.02 5.25 4.54 -37.49%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.59 0.57 0.45 0.80 0.49 5.08%

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