[HARNLEN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -13.33%
YoY- 24.23%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 225,419 161,877 158,122 111,806 103,972 137,273 83,466 17.99%
PBT -3,377 -552 30,737 14,219 5,427 26,550 17,471 -
Tax -3,239 -6,172 -7,869 -7,377 352 -8,253 -5,756 -9.13%
NP -6,616 -6,724 22,868 6,842 5,779 18,297 11,715 -
-
NP to SH -4,695 -3,402 24,090 9,192 7,399 18,145 11,743 -
-
Tax Rate - - 25.60% 51.88% -6.49% 31.08% 32.95% -
Total Cost 232,035 168,601 135,254 104,964 98,193 118,976 71,751 21.58%
-
Net Worth 245,112 248,240 253,894 227,500 221,307 220,471 202,531 3.22%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 3,734 1,853 - - - - -
Div Payout % - 0.00% 7.69% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 245,112 248,240 253,894 227,500 221,307 220,471 202,531 3.22%
NOSH 185,691 185,254 185,324 182,000 184,423 185,269 185,808 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.93% -4.15% 14.46% 6.12% 5.56% 13.33% 14.04% -
ROE -1.92% -1.37% 9.49% 4.04% 3.34% 8.23% 5.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 121.39 87.38 85.32 61.43 56.38 74.09 44.92 18.00%
EPS -2.53 -1.84 13.00 5.05 4.01 9.79 6.32 -
DPS 0.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.37 1.25 1.20 1.19 1.09 3.23%
Adjusted Per Share Value based on latest NOSH - 182,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.58 27.71 27.06 19.14 17.80 23.50 14.29 17.98%
EPS -0.80 -0.58 4.12 1.57 1.27 3.11 2.01 -
DPS 0.00 0.64 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.4195 0.4249 0.4346 0.3894 0.3788 0.3773 0.3466 3.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.755 0.90 0.725 0.70 0.61 0.77 0.85 -
P/RPS 0.62 1.03 0.85 1.14 1.08 1.04 1.89 -16.93%
P/EPS -29.86 -49.01 5.58 13.86 15.20 7.86 13.45 -
EY -3.35 -2.04 17.93 7.22 6.58 12.72 7.44 -
DY 0.00 2.22 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.53 0.56 0.51 0.65 0.78 -5.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.71 0.83 0.67 0.69 0.70 0.68 0.70 -
P/RPS 0.58 0.95 0.79 1.12 1.24 0.92 1.56 -15.18%
P/EPS -28.08 -45.20 5.15 13.66 17.45 6.94 11.08 -
EY -3.56 -2.21 19.40 7.32 5.73 14.40 9.03 -
DY 0.00 2.41 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.49 0.55 0.58 0.57 0.64 -2.78%

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