[HARNLEN] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 100.0%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 104,855 91,702 76,394 82,762 76,454 75,400 44,387 15.38%
PBT 7,457 7,781 4,457 4,600 8,199 7,778 4,160 10.20%
Tax -845 -3,432 -1,244 -1,914 -2,174 -2,101 -1,783 -11.69%
NP 6,612 4,349 3,213 2,686 6,025 5,677 2,377 18.57%
-
NP to SH 5,712 3,170 3,631 2,534 5,304 6,036 2,819 12.47%
-
Tax Rate 11.33% 44.11% 27.91% 41.61% 26.52% 27.01% 42.86% -
Total Cost 98,243 87,353 73,181 80,076 70,429 69,723 42,010 15.19%
-
Net Worth 311,601 300,495 331,606 344,032 248,509 254,440 255,935 3.33%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 311,601 300,495 331,606 344,032 248,509 254,440 255,935 3.33%
NOSH 185,477 185,477 185,255 184,963 185,454 185,723 185,460 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.31% 4.74% 4.21% 3.25% 7.88% 7.53% 5.36% -
ROE 1.83% 1.05% 1.09% 0.74% 2.13% 2.37% 1.10% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 56.53 50.96 41.24 44.75 41.23 40.60 23.93 15.38%
EPS 3.19 1.76 1.96 1.37 2.86 3.25 1.52 13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.79 1.86 1.34 1.37 1.38 3.32%
Adjusted Per Share Value based on latest NOSH - 184,963
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.95 15.70 13.08 14.17 13.09 12.91 7.60 15.38%
EPS 0.98 0.54 0.62 0.43 0.91 1.03 0.48 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5333 0.5143 0.5676 0.5888 0.4253 0.4355 0.438 3.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.71 0.82 0.885 1.17 1.10 0.88 0.68 -
P/RPS 1.26 1.61 2.15 2.61 2.67 2.17 2.84 -12.65%
P/EPS 23.05 46.55 45.15 85.40 38.46 27.08 44.74 -10.45%
EY 4.34 2.15 2.21 1.17 2.60 3.69 2.24 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.49 0.63 0.82 0.64 0.49 -2.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 24/11/16 27/11/15 25/11/14 28/11/13 30/11/12 25/11/11 -
Price 0.62 0.85 1.00 1.11 1.32 0.90 0.80 -
P/RPS 1.10 1.67 2.42 2.48 3.20 2.22 3.34 -16.88%
P/EPS 20.13 48.25 51.02 81.02 46.15 27.69 52.63 -14.78%
EY 4.97 2.07 1.96 1.23 2.17 3.61 1.90 17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.56 0.60 0.99 0.66 0.58 -7.21%

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