[HARNLEN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 108.13%
YoY- -96.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 170,910 205,486 147,301 152,081 125,957 89,744 72,268 15.41%
PBT -8,944 5,702 -3,609 2,009 18,939 8,743 2,265 -
Tax -1,334 -3,871 -1,042 -4,299 -5,973 -3,970 -2,562 -10.30%
NP -10,278 1,831 -4,651 -2,290 12,966 4,773 -297 80.47%
-
NP to SH -8,641 1,812 -4,464 454 13,937 6,382 1,009 -
-
Tax Rate - 67.89% - 213.99% 31.54% 45.41% 113.11% -
Total Cost 181,188 203,655 151,952 154,371 112,991 84,971 72,565 16.46%
-
Net Worth 331,918 343,910 248,205 259,158 256,099 237,469 227,959 6.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 1,855 - - -
Div Payout % - - - - 13.32% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 331,918 343,910 248,205 259,158 256,099 237,469 227,959 6.45%
NOSH 185,429 184,897 185,228 189,166 185,579 185,523 186,851 -0.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.01% 0.89% -3.16% -1.51% 10.29% 5.32% -0.41% -
ROE -2.60% 0.53% -1.80% 0.18% 5.44% 2.69% 0.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 92.17 111.13 79.52 80.40 67.87 48.37 38.68 15.56%
EPS -4.66 0.98 -2.41 0.24 7.51 3.44 0.54 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.79 1.86 1.34 1.37 1.38 1.28 1.22 6.59%
Adjusted Per Share Value based on latest NOSH - 185,723
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.25 35.17 25.21 26.03 21.56 15.36 12.37 15.41%
EPS -1.48 0.31 -0.76 0.08 2.39 1.09 0.17 -
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.5681 0.5886 0.4248 0.4436 0.4383 0.4064 0.3902 6.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.885 1.17 1.10 0.88 0.68 0.67 0.68 -
P/RPS 0.96 1.05 1.38 1.09 1.00 1.39 1.76 -9.60%
P/EPS -18.99 119.39 -45.64 366.67 9.05 19.48 125.93 -
EY -5.27 0.84 -2.19 0.27 11.04 5.13 0.79 -
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.49 0.63 0.82 0.64 0.49 0.52 0.56 -2.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 28/11/13 30/11/12 25/11/11 26/11/10 19/11/09 -
Price 1.00 1.11 1.32 0.90 0.80 0.75 0.70 -
P/RPS 1.08 1.00 1.66 1.12 1.18 1.55 1.81 -8.24%
P/EPS -21.46 113.27 -54.77 375.00 10.65 21.80 129.63 -
EY -4.66 0.88 -1.83 0.27 9.39 4.59 0.77 -
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.56 0.60 0.99 0.66 0.58 0.59 0.57 -0.29%

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