[HARNLEN] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.75%
YoY- -115.19%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 125,681 235,889 305,393 261,116 237,097 285,668 226,473 -9.34%
PBT -28,894 -9,168 20,564 -20,479 -7,183 137,376 -2,956 46.19%
Tax -4,301 -4,504 -3,822 -1,015 -3,087 5,162 -3,312 4.44%
NP -33,195 -13,672 16,742 -21,494 -10,270 142,538 -6,268 32.00%
-
NP to SH -30,615 -12,588 11,831 -17,252 -8,017 142,350 -5,427 33.40%
-
Tax Rate - - 18.59% - - -3.76% - -
Total Cost 158,876 249,561 288,651 282,610 247,367 143,130 232,741 -6.16%
-
Net Worth 256,365 289,277 311,601 300,495 331,606 344,032 248,509 0.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 5,505 74,273 - -
Div Payout % - - - - 0.00% 52.18% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 256,365 289,277 311,601 300,495 331,606 344,032 248,509 0.51%
NOSH 185,477 185,477 185,477 179,937 185,255 184,963 185,454 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -26.41% -5.80% 5.48% -8.23% -4.33% 49.90% -2.77% -
ROE -11.94% -4.35% 3.80% -5.74% -2.42% 41.38% -2.18% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 72.56 136.18 164.65 145.12 127.98 154.45 122.12 -8.30%
EPS -17.67 -7.27 6.38 -9.59 -4.33 76.96 -2.93 34.89%
DPS 0.00 0.00 0.00 0.00 3.00 40.00 0.00 -
NAPS 1.48 1.67 1.68 1.67 1.79 1.86 1.34 1.66%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.51 40.37 52.27 44.69 40.58 48.89 38.76 -9.34%
EPS -5.24 -2.15 2.02 -2.95 -1.37 24.36 -0.93 33.37%
DPS 0.00 0.00 0.00 0.00 0.94 12.71 0.00 -
NAPS 0.4388 0.4951 0.5333 0.5143 0.5676 0.5888 0.4253 0.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.625 0.58 0.71 0.82 0.885 1.17 1.10 -
P/RPS 0.86 0.43 0.43 0.57 0.69 0.76 0.90 -0.75%
P/EPS -3.54 -7.98 11.13 -8.55 -20.45 1.52 -37.59 -32.53%
EY -28.28 -12.53 8.98 -11.69 -4.89 65.78 -2.66 48.25%
DY 0.00 0.00 0.00 0.00 3.39 34.19 0.00 -
P/NAPS 0.42 0.35 0.42 0.49 0.49 0.63 0.82 -10.54%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 28/11/17 24/11/16 27/11/15 25/11/14 28/11/13 -
Price 0.60 0.49 0.62 0.85 1.00 1.11 1.32 -
P/RPS 0.83 0.36 0.38 0.59 0.78 0.72 1.08 -4.29%
P/EPS -3.39 -6.74 9.72 -8.87 -23.11 1.44 -45.11 -35.02%
EY -29.46 -14.83 10.29 -11.28 -4.33 69.33 -2.22 53.83%
DY 0.00 0.00 0.00 0.00 3.00 36.04 0.00 -
P/NAPS 0.41 0.29 0.37 0.51 0.56 0.60 0.99 -13.65%

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