[HARNLEN] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.46%
YoY- 54.52%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 158,122 111,806 103,972 137,273 83,466 64,958 67,660 15.19%
PBT 30,737 14,219 5,427 26,550 17,471 1,840 13,240 15.06%
Tax -7,869 -7,377 352 -8,253 -5,756 -2,417 -5,872 4.99%
NP 22,868 6,842 5,779 18,297 11,715 -577 7,368 20.76%
-
NP to SH 24,090 9,192 7,399 18,145 11,743 -562 7,401 21.72%
-
Tax Rate 25.60% 51.88% -6.49% 31.08% 32.95% 131.36% 44.35% -
Total Cost 135,254 104,964 98,193 118,976 71,751 65,535 60,292 14.40%
-
Net Worth 253,894 227,500 221,307 220,471 202,531 192,365 179,050 5.99%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,853 - - - - - - -
Div Payout % 7.69% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 253,894 227,500 221,307 220,471 202,531 192,365 179,050 5.99%
NOSH 185,324 182,000 184,423 185,269 185,808 186,944 185,775 -0.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.46% 6.12% 5.56% 13.33% 14.04% -0.89% 10.89% -
ROE 9.49% 4.04% 3.34% 8.23% 5.80% -0.29% 4.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 85.32 61.43 56.38 74.09 44.92 34.75 36.42 15.23%
EPS 13.00 5.05 4.01 9.79 6.32 -0.30 3.98 21.79%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.25 1.20 1.19 1.09 1.029 0.9638 6.03%
Adjusted Per Share Value based on latest NOSH - 185,269
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 27.06 19.14 17.80 23.50 14.29 11.12 11.58 15.18%
EPS 4.12 1.57 1.27 3.11 2.01 -0.10 1.27 21.65%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.3894 0.3788 0.3773 0.3466 0.3292 0.3065 5.99%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.725 0.70 0.61 0.77 0.85 0.49 0.50 -
P/RPS 0.85 1.14 1.08 1.04 1.89 1.41 1.37 -7.64%
P/EPS 5.58 13.86 15.20 7.86 13.45 -162.99 12.55 -12.63%
EY 17.93 7.22 6.58 12.72 7.44 -0.61 7.97 14.46%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.51 0.65 0.78 0.48 0.52 0.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 25/08/05 -
Price 0.67 0.69 0.70 0.68 0.70 0.50 0.48 -
P/RPS 0.79 1.12 1.24 0.92 1.56 1.44 1.32 -8.19%
P/EPS 5.15 13.66 17.45 6.94 11.08 -166.32 12.05 -13.20%
EY 19.40 7.32 5.73 14.40 9.03 -0.60 8.30 15.19%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.58 0.57 0.64 0.49 0.50 -0.33%

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