[HARNLEN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.81%
YoY- -57.84%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 192,890 167,700 120,553 93,707 146,555 90,709 68,443 18.83%
PBT 3,066 27,247 17,435 4,179 26,831 16,348 7,745 -14.29%
Tax -6,490 -8,257 -7,381 1,815 -8,793 -6,570 -3,138 12.86%
NP -3,424 18,990 10,054 5,994 18,038 9,778 4,607 -
-
NP to SH -185 20,387 12,278 7,681 18,218 9,788 4,632 -
-
Tax Rate 211.68% 30.30% 42.33% -43.43% 32.77% 40.19% 40.52% -
Total Cost 196,314 148,710 110,499 87,713 128,517 80,931 63,836 20.57%
-
Net Worth 254,440 255,935 237,163 226,590 224,490 206,018 196,236 4.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,879 3,707 - - - - - -
Div Payout % 0.00% 18.19% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 254,440 255,935 237,163 226,590 224,490 206,018 196,236 4.42%
NOSH 185,723 185,460 185,284 185,729 185,529 185,602 185,830 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.78% 11.32% 8.34% 6.40% 12.31% 10.78% 6.73% -
ROE -0.07% 7.97% 5.18% 3.39% 8.12% 4.75% 2.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 103.86 90.42 65.06 50.45 78.99 48.87 36.83 18.84%
EPS -0.10 10.99 6.63 4.14 9.82 5.27 2.49 -
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.28 1.22 1.21 1.11 1.056 4.43%
Adjusted Per Share Value based on latest NOSH - 185,729
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.01 28.70 20.63 16.04 25.08 15.53 11.71 18.83%
EPS -0.03 3.49 2.10 1.31 3.12 1.68 0.79 -
DPS 0.32 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.438 0.4059 0.3878 0.3842 0.3526 0.3359 4.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.68 0.67 0.68 0.62 0.74 0.47 -
P/RPS 0.85 0.75 1.03 1.35 0.78 1.51 1.28 -6.58%
P/EPS -883.44 6.19 10.11 16.44 6.31 14.03 18.86 -
EY -0.11 16.17 9.89 6.08 15.84 7.13 5.30 -
DY 1.14 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.52 0.56 0.51 0.67 0.45 6.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 19/11/09 27/11/08 27/11/07 01/12/06 -
Price 0.90 0.80 0.75 0.70 0.55 0.89 0.52 -
P/RPS 0.87 0.88 1.15 1.39 0.70 1.82 1.41 -7.72%
P/EPS -903.52 7.28 11.32 16.93 5.60 16.88 20.86 -
EY -0.11 13.74 8.84 5.91 17.85 5.93 4.79 -
DY 1.11 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.59 0.57 0.45 0.80 0.49 5.08%

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