[HARNLEN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.59%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,244 40,810 41,743 30,810 21,440 30,467 20,109 21.65%
PBT 653 1,057 8,308 8,692 1,914 4,823 2,107 -17.72%
Tax -2,271 -2,191 -2,283 -3,411 4,377 -859 -994 14.74%
NP -1,618 -1,134 6,025 5,281 6,291 3,964 1,113 -
-
NP to SH -963 -639 6,450 5,896 6,672 3,913 1,120 -
-
Tax Rate 347.78% 207.28% 27.48% 39.24% -228.68% 17.81% 47.18% -
Total Cost 66,862 41,944 35,718 25,529 15,149 26,503 18,996 23.31%
-
Net Worth 253,713 187,999 244,800 231,761 226,106 209,558 197,866 4.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,879 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 253,713 187,999 244,800 231,761 226,106 209,558 197,866 4.22%
NOSH 185,192 187,999 185,454 185,408 185,333 185,450 186,666 -0.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.48% -2.78% 14.43% 17.14% 29.34% 13.01% 5.53% -
ROE -0.38% -0.34% 2.63% 2.54% 2.95% 1.87% 0.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.23 21.71 22.51 16.62 11.57 16.43 10.77 21.81%
EPS -0.52 -0.34 3.48 3.18 3.60 2.11 0.60 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.00 1.32 1.25 1.22 1.13 1.06 4.36%
Adjusted Per Share Value based on latest NOSH - 185,408
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.17 6.98 7.14 5.27 3.67 5.21 3.44 21.66%
EPS -0.16 -0.11 1.10 1.01 1.14 0.67 0.19 -
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.3218 0.419 0.3967 0.387 0.3587 0.3387 4.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.80 0.82 0.70 0.48 0.88 0.51 -
P/RPS 2.53 3.69 3.64 4.21 4.15 5.36 4.73 -9.89%
P/EPS -171.15 -235.37 23.58 22.01 13.33 41.71 85.00 -
EY -0.58 -0.42 4.24 4.54 7.50 2.40 1.18 -
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.62 0.56 0.39 0.78 0.48 5.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 16/03/07 -
Price 0.855 0.89 0.76 0.74 0.51 0.81 0.50 -
P/RPS 2.43 4.10 3.38 4.45 4.41 4.93 4.64 -10.21%
P/EPS -164.42 -261.85 21.85 23.27 14.17 38.39 83.33 -
EY -0.61 -0.38 4.58 4.30 7.06 2.60 1.20 -
DY 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.58 0.59 0.42 0.72 0.47 4.72%

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