[HARNLEN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 924.2%
YoY- -3.94%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 93,707 146,555 90,709 68,443 62,737 72,834 12,851 39.21%
PBT 4,179 26,831 16,348 7,745 10,062 10,694 -16,644 -
Tax 1,815 -8,793 -6,570 -3,138 -5,275 -4,641 -1,157 -
NP 5,994 18,038 9,778 4,607 4,787 6,053 -17,801 -
-
NP to SH 7,681 18,218 9,788 4,632 4,822 6,053 -17,801 -
-
Tax Rate -43.43% 32.77% 40.19% 40.52% 52.42% 43.40% - -
Total Cost 87,713 128,517 80,931 63,836 57,950 66,781 30,652 19.13%
-
Net Worth 226,590 224,490 206,018 196,236 169,217 174,516 145,514,985 -65.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 226,590 224,490 206,018 196,236 169,217 174,516 145,514,985 -65.92%
NOSH 185,729 185,529 185,602 185,830 175,555 186,230 151,262,976 -67.24%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.40% 12.31% 10.78% 6.73% 7.63% 8.31% -138.52% -
ROE 3.39% 8.12% 4.75% 2.36% 2.85% 3.47% -0.01% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.45 78.99 48.87 36.83 35.74 39.11 0.01 313.59%
EPS 4.14 9.82 5.27 2.49 2.75 3.25 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.11 1.056 0.9639 0.9371 0.962 4.03%
Adjusted Per Share Value based on latest NOSH - 185,830
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.04 25.08 15.53 11.71 10.74 12.47 2.20 39.20%
EPS 1.31 3.12 1.68 0.79 0.83 1.04 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3878 0.3842 0.3526 0.3359 0.2896 0.2987 249.0575 -65.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.68 0.62 0.74 0.47 0.51 0.60 0.69 -
P/RPS 1.35 0.78 1.51 1.28 1.43 1.53 8,121.66 -76.52%
P/EPS 16.44 6.31 14.03 18.86 18.57 18.46 -5,863.24 -
EY 6.08 15.84 7.13 5.30 5.39 5.42 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.67 0.45 0.53 0.64 0.72 -4.09%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 27/11/07 01/12/06 29/11/05 29/11/04 31/12/03 -
Price 0.70 0.55 0.89 0.52 0.50 0.65 0.74 -
P/RPS 1.39 0.70 1.82 1.41 1.40 1.66 8,710.19 -76.67%
P/EPS 16.93 5.60 16.88 20.86 18.20 20.00 -6,288.11 -
EY 5.91 17.85 5.93 4.79 5.49 5.00 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.80 0.49 0.52 0.69 0.77 -4.88%

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