[HARNLEN] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.19%
YoY- 3190.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 292,240 245,808 243,465 279,360 225,419 161,877 158,122 10.76%
PBT 20,888 -23,803 -7,040 140,975 -3,377 -552 30,737 -6.22%
Tax -6,409 1,173 -3,757 4,902 -3,239 -6,172 -7,869 -3.35%
NP 14,479 -22,630 -10,797 145,877 -6,616 -6,724 22,868 -7.32%
-
NP to SH 9,289 -16,791 -9,114 145,120 -4,695 -3,402 24,090 -14.67%
-
Tax Rate 30.68% - - -3.48% - - 25.60% -
Total Cost 277,761 268,438 254,262 133,483 232,035 168,601 135,254 12.72%
-
Net Worth 300,493 297,000 328,691 354,014 245,112 248,240 253,894 2.84%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 5,505 74,273 - 3,734 1,853 -
Div Payout % - - 0.00% 51.18% - 0.00% 7.69% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 300,493 297,000 328,691 354,014 245,112 248,240 253,894 2.84%
NOSH 185,477 180,000 185,701 186,323 185,691 185,254 185,324 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.95% -9.21% -4.43% 52.22% -2.93% -4.15% 14.46% -
ROE 3.09% -5.65% -2.77% 40.99% -1.92% -1.37% 9.49% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 162.41 136.56 131.11 149.93 121.39 87.38 85.32 11.31%
EPS 5.16 -9.33 -4.91 77.89 -2.53 -1.84 13.00 -14.26%
DPS 0.00 0.00 3.00 40.00 0.00 2.00 1.00 -
NAPS 1.67 1.65 1.77 1.90 1.32 1.34 1.37 3.35%
Adjusted Per Share Value based on latest NOSH - 186,323
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 50.02 42.07 41.67 47.81 38.58 27.71 27.06 10.77%
EPS 1.59 -2.87 -1.56 24.84 -0.80 -0.58 4.12 -14.66%
DPS 0.00 0.00 0.94 12.71 0.00 0.64 0.32 -
NAPS 0.5143 0.5083 0.5626 0.6059 0.4195 0.4249 0.4346 2.84%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.79 0.86 0.98 1.20 0.755 0.90 0.725 -
P/RPS 0.49 0.63 0.75 0.80 0.62 1.03 0.85 -8.76%
P/EPS 15.30 -9.22 -19.97 1.54 -29.86 -49.01 5.58 18.28%
EY 6.53 -10.85 -5.01 64.91 -3.35 -2.04 17.93 -15.48%
DY 0.00 0.00 3.06 33.33 0.00 2.22 1.38 -
P/NAPS 0.47 0.52 0.55 0.63 0.57 0.67 0.53 -1.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 27/08/14 27/08/13 28/08/12 25/08/11 -
Price 0.74 0.81 0.86 1.17 0.71 0.83 0.67 -
P/RPS 0.46 0.59 0.66 0.78 0.58 0.95 0.79 -8.61%
P/EPS 14.33 -8.68 -17.52 1.50 -28.08 -45.20 5.15 18.57%
EY 6.98 -11.52 -5.71 66.57 -3.56 -2.21 19.40 -15.65%
DY 0.00 0.00 3.49 34.19 0.00 2.41 1.49 -
P/NAPS 0.44 0.49 0.49 0.62 0.54 0.62 0.49 -1.77%

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