[HARNLEN] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
16-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -77.76%
YoY- 327.48%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 30,810 21,440 30,467 20,109 17,650 16,342 16,690 10.74%
PBT 8,692 1,914 4,823 2,107 72 2,144 2,235 25.37%
Tax -3,411 4,377 -859 -994 188 -2,126 -949 23.74%
NP 5,281 6,291 3,964 1,113 260 18 1,286 26.51%
-
NP to SH 5,896 6,672 3,913 1,120 262 18 1,286 28.86%
-
Tax Rate 39.24% -228.68% 17.81% 47.18% -261.11% 99.16% 42.46% -
Total Cost 25,529 15,149 26,503 18,996 17,390 16,324 15,404 8.77%
-
Net Worth 231,761 226,106 209,558 197,866 192,757 168,335 182,593 4.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 231,761 226,106 209,558 197,866 192,757 168,335 182,593 4.05%
NOSH 185,408 185,333 185,450 186,666 187,142 180,000 186,376 -0.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 17.14% 29.34% 13.01% 5.53% 1.47% 0.11% 7.71% -
ROE 2.54% 2.95% 1.87% 0.57% 0.14% 0.01% 0.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.62 11.57 16.43 10.77 9.43 9.08 8.95 10.85%
EPS 3.18 3.60 2.11 0.60 0.14 0.01 0.69 28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.13 1.06 1.03 0.9352 0.9797 4.14%
Adjusted Per Share Value based on latest NOSH - 186,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.27 3.67 5.21 3.44 3.02 2.80 2.86 10.71%
EPS 1.01 1.14 0.67 0.19 0.04 0.00 0.22 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.387 0.3587 0.3387 0.3299 0.2881 0.3125 4.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.48 0.88 0.51 0.49 0.62 0.74 -
P/RPS 4.21 4.15 5.36 4.73 5.20 6.83 8.26 -10.61%
P/EPS 22.01 13.33 41.71 85.00 350.00 6,200.00 107.25 -23.17%
EY 4.54 7.50 2.40 1.18 0.29 0.02 0.93 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.78 0.48 0.48 0.66 0.76 -4.95%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 16/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.74 0.51 0.81 0.50 0.49 0.56 0.75 -
P/RPS 4.45 4.41 4.93 4.64 5.20 6.17 8.38 -10.00%
P/EPS 23.27 14.17 38.39 83.33 350.00 5,600.00 108.70 -22.63%
EY 4.30 7.06 2.60 1.20 0.29 0.02 0.92 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.72 0.47 0.48 0.60 0.77 -4.33%

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