[HARNLEN] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -56.24%
YoY- 2.37%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 44,387 34,809 26,062 36,327 27,045 19,802 16,317 18.14%
PBT 4,160 7,650 4,434 5,682 5,401 6,524 619 37.35%
Tax -1,783 -1,395 -1,391 -2,854 -2,314 -1,500 -779 14.79%
NP 2,377 6,255 3,043 2,828 3,087 5,024 -160 -
-
NP to SH 2,819 6,522 3,436 3,154 3,081 5,036 -158 -
-
Tax Rate 42.86% 18.24% 31.37% 50.23% 42.84% 22.99% 125.85% -
Total Cost 42,010 28,554 23,019 33,499 23,958 14,778 16,477 16.87%
-
Net Worth 255,935 237,163 226,590 224,490 206,018 196,236 169,217 7.13%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 255,935 237,163 226,590 224,490 206,018 196,236 169,217 7.13%
NOSH 185,460 185,284 185,729 185,529 185,602 185,830 175,555 0.91%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.36% 17.97% 11.68% 7.78% 11.41% 25.37% -0.98% -
ROE 1.10% 2.75% 1.52% 1.40% 1.50% 2.57% -0.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.93 18.79 14.03 19.58 14.57 10.66 9.29 17.07%
EPS 1.52 3.52 1.85 1.70 1.66 2.71 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.22 1.21 1.11 1.056 0.9639 6.16%
Adjusted Per Share Value based on latest NOSH - 185,529
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.60 5.96 4.46 6.22 4.63 3.39 2.79 18.16%
EPS 0.48 1.12 0.59 0.54 0.53 0.86 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.438 0.4059 0.3878 0.3842 0.3526 0.3359 0.2896 7.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.68 0.67 0.68 0.62 0.74 0.47 0.51 -
P/RPS 2.84 3.57 4.85 3.17 5.08 4.41 5.49 -10.39%
P/EPS 44.74 19.03 36.76 36.47 44.58 17.34 -566.67 -
EY 2.24 5.25 2.72 2.74 2.24 5.77 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.56 0.51 0.67 0.45 0.53 -1.29%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 01/12/06 29/11/05 -
Price 0.80 0.75 0.70 0.55 0.89 0.52 0.50 -
P/RPS 3.34 3.99 4.99 2.81 6.11 4.88 5.38 -7.63%
P/EPS 52.63 21.31 37.84 32.35 53.61 19.19 -555.56 -
EY 1.90 4.69 2.64 3.09 1.87 5.21 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.45 0.80 0.49 0.52 1.83%

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