[HARNLEN] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 46.64%
YoY- 66.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 166,767 131,487 103,078 137,528 101,067 70,903 64,046 17.28%
PBT 19,996 17,051 10,958 23,922 19,064 9,780 7,989 16.51%
Tax -8,164 -6,253 -5,974 -3,557 -6,434 -4,320 -2,961 18.40%
NP 11,832 10,798 4,984 20,365 12,630 5,460 5,028 15.32%
-
NP to SH 13,298 12,832 6,905 20,977 12,581 5,489 5,066 17.44%
-
Tax Rate 40.83% 36.67% 54.52% 14.87% 33.75% 44.17% 37.06% -
Total Cost 154,935 120,689 98,094 117,163 88,437 65,443 59,018 17.44%
-
Net Worth 254,000 244,844 232,022 226,277 209,683 196,565 191,134 4.85%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,854 - - - - - - -
Div Payout % 13.94% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 254,000 244,844 232,022 226,277 209,683 196,565 191,134 4.85%
NOSH 185,401 185,488 185,618 185,473 185,560 185,439 185,567 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.09% 8.21% 4.84% 14.81% 12.50% 7.70% 7.85% -
ROE 5.24% 5.24% 2.98% 9.27% 6.00% 2.79% 2.65% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 89.95 70.89 55.53 74.15 54.47 38.24 34.51 17.30%
EPS 7.17 6.92 3.72 11.31 6.78 2.96 2.73 17.45%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.25 1.22 1.13 1.06 1.03 4.86%
Adjusted Per Share Value based on latest NOSH - 185,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.54 22.50 17.64 23.54 17.30 12.14 10.96 17.28%
EPS 2.28 2.20 1.18 3.59 2.15 0.94 0.87 17.40%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4191 0.3971 0.3873 0.3589 0.3364 0.3271 4.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.80 0.82 0.70 0.48 0.88 0.51 0.49 -
P/RPS 0.89 1.16 1.26 0.65 1.62 1.33 1.42 -7.48%
P/EPS 11.15 11.85 18.82 4.24 12.98 17.23 17.95 -7.62%
EY 8.97 8.44 5.31 23.56 7.70 5.80 5.57 8.26%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.56 0.39 0.78 0.48 0.48 3.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 16/03/07 28/02/06 -
Price 0.89 0.76 0.74 0.51 0.81 0.50 0.49 -
P/RPS 0.99 1.07 1.33 0.69 1.49 1.31 1.42 -5.83%
P/EPS 12.41 10.99 19.89 4.51 11.95 16.89 17.95 -5.96%
EY 8.06 9.10 5.03 22.18 8.37 5.92 5.57 6.34%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.59 0.42 0.72 0.47 0.48 5.18%

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