[HARNLEN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 21.13%
YoY- -36.92%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 73,842 133,894 224,024 188,843 170,910 205,486 147,301 -10.86%
PBT -28,140 -18,978 6,018 -10,743 -8,944 5,702 -3,609 40.79%
Tax -548 997 -2,553 -1,366 -1,334 -3,871 -1,042 -10.15%
NP -28,688 -17,981 3,465 -12,109 -10,278 1,831 -4,651 35.40%
-
NP to SH -26,911 -17,469 2,291 -11,831 -8,641 1,812 -4,464 34.88%
-
Tax Rate - - 42.42% - - 67.89% - -
Total Cost 102,530 151,875 220,559 200,952 181,188 203,655 151,952 -6.34%
-
Net Worth 256,365 289,277 311,601 300,495 331,918 343,910 248,205 0.54%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 256,365 289,277 311,601 300,495 331,918 343,910 248,205 0.54%
NOSH 185,477 185,477 185,477 185,477 185,429 184,897 185,228 0.02%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -38.85% -13.43% 1.55% -6.41% -6.01% 0.89% -3.16% -
ROE -10.50% -6.04% 0.74% -3.94% -2.60% 0.53% -1.80% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 42.63 77.30 120.78 104.95 92.17 111.13 79.52 -9.86%
EPS -15.54 -10.08 1.28 -6.51 -4.66 0.98 -2.41 36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.67 1.68 1.67 1.79 1.86 1.34 1.66%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.64 22.92 38.34 32.32 29.25 35.17 25.21 -10.86%
EPS -4.61 -2.99 0.39 -2.02 -1.48 0.31 -0.76 35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.4951 0.5333 0.5143 0.5681 0.5886 0.4248 0.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.625 0.58 0.71 0.82 0.885 1.17 1.10 -
P/RPS 1.47 0.75 0.59 0.78 0.96 1.05 1.38 1.05%
P/EPS -4.02 -5.75 57.48 -12.47 -18.99 119.39 -45.64 -33.28%
EY -24.86 -17.39 1.74 -8.02 -5.27 0.84 -2.19 49.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.42 0.49 0.49 0.63 0.82 -10.54%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 28/11/17 24/11/16 27/11/15 25/11/14 28/11/13 -
Price 0.60 0.49 0.62 0.85 1.00 1.11 1.32 -
P/RPS 1.41 0.63 0.51 0.81 1.08 1.00 1.66 -2.68%
P/EPS -3.86 -4.86 50.19 -12.93 -21.46 113.27 -54.77 -35.71%
EY -25.89 -20.58 1.99 -7.74 -4.66 0.88 -1.83 55.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.37 0.51 0.56 0.60 0.99 -13.65%

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