[HARNLEN] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 82.73%
YoY- 42.6%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 45,066 27,161 25,430 43,495 24,145 18,058 16,711 17.97%
PBT 9,159 -137 988 10,533 7,276 2,191 6,173 6.79%
Tax -2,459 -1,135 -474 -3,282 -2,227 -1,524 -1,413 9.66%
NP 6,700 -1,272 514 7,251 5,049 667 4,760 5.86%
-
NP to SH 7,135 -455 959 7,207 5,054 673 4,793 6.85%
-
Tax Rate 26.85% - 47.98% 31.16% 30.61% 69.56% 22.89% -
Total Cost 38,366 28,433 24,916 36,244 19,096 17,391 11,951 21.44%
-
Net Worth 253,894 227,500 221,307 220,471 202,531 192,365 179,050 5.99%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,853 - - - - - - -
Div Payout % 25.97% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 253,894 227,500 221,307 220,471 202,531 192,365 179,050 5.99%
NOSH 185,324 182,000 184,423 185,269 185,808 186,944 185,775 -0.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.87% -4.68% 2.02% 16.67% 20.91% 3.69% 28.48% -
ROE 2.81% -0.20% 0.43% 3.27% 2.50% 0.35% 2.68% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.32 14.92 13.79 23.48 12.99 9.66 9.00 18.01%
EPS 3.85 -0.25 0.52 3.89 2.72 0.36 2.58 6.89%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.25 1.20 1.19 1.09 1.029 0.9638 6.03%
Adjusted Per Share Value based on latest NOSH - 185,269
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.71 4.65 4.35 7.44 4.13 3.09 2.86 17.96%
EPS 1.22 -0.08 0.16 1.23 0.87 0.12 0.82 6.84%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.3894 0.3788 0.3773 0.3466 0.3292 0.3065 5.99%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.725 0.70 0.61 0.77 0.85 0.49 0.50 -
P/RPS 2.98 4.69 4.42 3.28 6.54 5.07 5.56 -9.86%
P/EPS 18.83 -280.00 117.31 19.79 31.25 136.11 19.38 -0.47%
EY 5.31 -0.36 0.85 5.05 3.20 0.73 5.16 0.47%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.51 0.65 0.78 0.48 0.52 0.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 25/08/05 -
Price 0.67 0.69 0.70 0.68 0.70 0.50 0.48 -
P/RPS 2.76 4.62 5.08 2.90 5.39 5.18 5.34 -10.41%
P/EPS 17.40 -276.00 134.62 17.48 25.74 138.89 18.60 -1.10%
EY 5.75 -0.36 0.74 5.72 3.89 0.72 5.38 1.11%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.58 0.57 0.64 0.49 0.50 -0.33%

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