[HARNLEN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.37%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 285,668 226,473 192,890 167,700 120,553 93,707 146,555 11.76%
PBT 137,376 -2,956 3,066 27,247 17,435 4,179 26,831 31.26%
Tax 5,162 -3,312 -6,490 -8,257 -7,381 1,815 -8,793 -
NP 142,538 -6,268 -3,424 18,990 10,054 5,994 18,038 41.10%
-
NP to SH 142,350 -5,427 -185 20,387 12,278 7,681 18,218 40.84%
-
Tax Rate -3.76% - 211.68% 30.30% 42.33% -43.43% 32.77% -
Total Cost 143,130 232,741 196,314 148,710 110,499 87,713 128,517 1.81%
-
Net Worth 344,032 248,509 254,440 255,935 237,163 226,590 224,490 7.37%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 74,273 - 1,879 3,707 - - - -
Div Payout % 52.18% - 0.00% 18.19% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 344,032 248,509 254,440 255,935 237,163 226,590 224,490 7.37%
NOSH 184,963 185,454 185,723 185,460 185,284 185,729 185,529 -0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 49.90% -2.77% -1.78% 11.32% 8.34% 6.40% 12.31% -
ROE 41.38% -2.18% -0.07% 7.97% 5.18% 3.39% 8.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 154.45 122.12 103.86 90.42 65.06 50.45 78.99 11.81%
EPS 76.96 -2.93 -0.10 10.99 6.63 4.14 9.82 40.91%
DPS 40.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.86 1.34 1.37 1.38 1.28 1.22 1.21 7.42%
Adjusted Per Share Value based on latest NOSH - 185,460
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.89 38.76 33.01 28.70 20.63 16.04 25.08 11.76%
EPS 24.36 -0.93 -0.03 3.49 2.10 1.31 3.12 40.82%
DPS 12.71 0.00 0.32 0.63 0.00 0.00 0.00 -
NAPS 0.5888 0.4253 0.4355 0.438 0.4059 0.3878 0.3842 7.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.17 1.10 0.88 0.68 0.67 0.68 0.62 -
P/RPS 0.76 0.90 0.85 0.75 1.03 1.35 0.78 -0.43%
P/EPS 1.52 -37.59 -883.44 6.19 10.11 16.44 6.31 -21.11%
EY 65.78 -2.66 -0.11 16.17 9.89 6.08 15.84 26.76%
DY 34.19 0.00 1.14 2.94 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 0.64 0.49 0.52 0.56 0.51 3.58%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 30/11/12 25/11/11 26/11/10 19/11/09 27/11/08 -
Price 1.11 1.32 0.90 0.80 0.75 0.70 0.55 -
P/RPS 0.72 1.08 0.87 0.88 1.15 1.39 0.70 0.47%
P/EPS 1.44 -45.11 -903.52 7.28 11.32 16.93 5.60 -20.24%
EY 69.33 -2.22 -0.11 13.74 8.84 5.91 17.85 25.36%
DY 36.04 0.00 1.11 2.50 0.00 0.00 0.00 -
P/NAPS 0.60 0.99 0.66 0.58 0.59 0.57 0.45 4.90%

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