[HARNLEN] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 166.97%
YoY- 119.36%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 82,805 73,842 133,894 224,024 188,843 170,910 205,486 -14.04%
PBT 111,939 -28,140 -18,978 6,018 -10,743 -8,944 5,702 64.17%
Tax -14,040 -548 997 -2,553 -1,366 -1,334 -3,871 23.92%
NP 97,899 -28,688 -17,981 3,465 -12,109 -10,278 1,831 93.97%
-
NP to SH 98,444 -26,911 -17,469 2,291 -11,831 -8,641 1,812 94.49%
-
Tax Rate 12.54% - - 42.42% - - 67.89% -
Total Cost -15,094 102,530 151,875 220,559 200,952 181,188 203,655 -
-
Net Worth 311,121 256,365 289,277 311,601 300,495 331,918 343,910 -1.65%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 311,121 256,365 289,277 311,601 300,495 331,918 343,910 -1.65%
NOSH 193,677 185,477 185,477 185,477 185,477 185,429 184,897 0.77%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 118.23% -38.85% -13.43% 1.55% -6.41% -6.01% 0.89% -
ROE 31.64% -10.50% -6.04% 0.74% -3.94% -2.60% 0.53% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.91 42.63 77.30 120.78 104.95 92.17 111.13 -14.32%
EPS 52.54 -15.54 -10.08 1.28 -6.51 -4.66 0.98 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.67 1.68 1.67 1.79 1.86 -1.97%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.17 12.64 22.92 38.34 32.32 29.25 35.17 -14.04%
EPS 16.85 -4.61 -2.99 0.39 -2.02 -1.48 0.31 94.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5325 0.4388 0.4951 0.5333 0.5143 0.5681 0.5886 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.455 0.625 0.58 0.71 0.82 0.885 1.17 -
P/RPS 1.04 1.47 0.75 0.59 0.78 0.96 1.05 -0.15%
P/EPS 0.87 -4.02 -5.75 57.48 -12.47 -18.99 119.39 -55.93%
EY 114.74 -24.86 -17.39 1.74 -8.02 -5.27 0.84 126.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.35 0.42 0.49 0.49 0.63 -12.63%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 27/11/18 28/11/17 24/11/16 27/11/15 25/11/14 -
Price 0.73 0.60 0.49 0.62 0.85 1.00 1.11 -
P/RPS 1.66 1.41 0.63 0.51 0.81 1.08 1.00 8.80%
P/EPS 1.40 -3.86 -4.86 50.19 -12.93 -21.46 113.27 -51.88%
EY 71.52 -25.89 -20.58 1.99 -7.74 -4.66 0.88 107.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.29 0.37 0.51 0.56 0.60 -5.03%

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