[HARNLEN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 188.47%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 52,002 104,855 91,702 76,394 82,762 76,454 75,400 -6.00%
PBT 1,459 7,457 7,781 4,457 4,600 8,199 7,778 -24.33%
Tax -903 -845 -3,432 -1,244 -1,914 -2,174 -2,101 -13.12%
NP 556 6,612 4,349 3,213 2,686 6,025 5,677 -32.09%
-
NP to SH 176 5,712 3,170 3,631 2,534 5,304 6,036 -44.50%
-
Tax Rate 61.89% 11.33% 44.11% 27.91% 41.61% 26.52% 27.01% -
Total Cost 51,446 98,243 87,353 73,181 80,076 70,429 69,723 -4.93%
-
Net Worth 289,277 311,601 300,495 331,606 344,032 248,509 254,440 2.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 289,277 311,601 300,495 331,606 344,032 248,509 254,440 2.16%
NOSH 185,477 185,477 185,477 185,255 184,963 185,454 185,723 -0.02%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.07% 6.31% 4.74% 4.21% 3.25% 7.88% 7.53% -
ROE 0.06% 1.83% 1.05% 1.09% 0.74% 2.13% 2.37% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.02 56.53 50.96 41.24 44.75 41.23 40.60 -4.90%
EPS 0.10 3.19 1.76 1.96 1.37 2.86 3.25 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.67 1.79 1.86 1.34 1.37 3.35%
Adjusted Per Share Value based on latest NOSH - 185,255
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.90 17.95 15.70 13.08 14.17 13.09 12.91 -6.00%
EPS 0.03 0.98 0.54 0.62 0.43 0.91 1.03 -44.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4951 0.5333 0.5143 0.5676 0.5888 0.4253 0.4355 2.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.58 0.71 0.82 0.885 1.17 1.10 0.88 -
P/RPS 1.93 1.26 1.61 2.15 2.61 2.67 2.17 -1.93%
P/EPS 570.84 23.05 46.55 45.15 85.40 38.46 27.08 66.16%
EY 0.18 4.34 2.15 2.21 1.17 2.60 3.69 -39.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.49 0.49 0.63 0.82 0.64 -9.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 24/11/16 27/11/15 25/11/14 28/11/13 30/11/12 -
Price 0.49 0.62 0.85 1.00 1.11 1.32 0.90 -
P/RPS 1.63 1.10 1.67 2.42 2.48 3.20 2.22 -5.01%
P/EPS 482.26 20.13 48.25 51.02 81.02 46.15 27.69 60.96%
EY 0.21 4.97 2.07 1.96 1.23 2.17 3.61 -37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.51 0.56 0.60 0.99 0.66 -12.80%

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