[HARNLEN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.14%
YoY- 66.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 166,767 131,486 103,077 137,528 101,067 70,902 64,045 17.28%
PBT 19,996 17,051 10,957 23,922 19,064 9,780 7,990 16.51%
Tax -8,165 -6,253 -5,973 -3,557 -6,435 -4,320 -2,961 18.40%
NP 11,831 10,798 4,984 20,365 12,629 5,460 5,029 15.31%
-
NP to SH 13,298 12,832 6,905 20,977 12,581 5,490 5,066 17.44%
-
Tax Rate 40.83% 36.67% 54.51% 14.87% 33.75% 44.17% 37.06% -
Total Cost 154,936 120,688 98,093 117,163 88,438 65,442 59,016 17.44%
-
Net Worth 187,999 244,800 231,761 226,106 209,558 197,866 192,757 -0.41%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,587 - - - - - - -
Div Payout % 42.02% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 187,999 244,800 231,761 226,106 209,558 197,866 192,757 -0.41%
NOSH 187,999 185,454 185,408 185,333 185,450 186,666 187,142 0.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.09% 8.21% 4.84% 14.81% 12.50% 7.70% 7.85% -
ROE 7.07% 5.24% 2.98% 9.28% 6.00% 2.77% 2.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.71 70.90 55.59 74.21 54.50 37.98 34.22 17.19%
EPS 7.07 6.92 3.72 11.32 6.78 2.94 2.71 17.32%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.32 1.25 1.22 1.13 1.06 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 185,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.54 22.50 17.64 23.54 17.30 12.14 10.96 17.28%
EPS 2.28 2.20 1.18 3.59 2.15 0.94 0.87 17.40%
DPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.419 0.3967 0.387 0.3587 0.3387 0.3299 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.80 0.82 0.70 0.48 0.88 0.51 0.49 -
P/RPS 0.90 1.16 1.26 0.65 1.61 1.34 1.43 -7.42%
P/EPS 11.31 11.85 18.80 4.24 12.97 17.34 18.10 -7.53%
EY 8.84 8.44 5.32 23.58 7.71 5.77 5.52 8.16%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.62 0.56 0.39 0.78 0.48 0.48 8.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 16/03/07 28/02/06 -
Price 0.89 0.76 0.74 0.51 0.81 0.50 0.49 -
P/RPS 1.00 1.07 1.33 0.69 1.49 1.32 1.43 -5.78%
P/EPS 12.58 10.98 19.87 4.51 11.94 17.00 18.10 -5.88%
EY 7.95 9.10 5.03 22.19 8.38 5.88 5.52 6.26%
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.59 0.42 0.72 0.47 0.48 10.83%

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