[HARNLEN] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.2%
YoY- 428.6%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 192,648 166,736 121,916 116,902 185,732 326,019 270,212 -4.45%
PBT -1,291 -559 112,012 -30,644 -19,732 15,829 1,968 -
Tax -5,895 -414 -13,908 -1,155 -2,755 -8,054 -6,850 -2.00%
NP -7,186 -973 98,104 -31,799 -22,487 7,775 -4,882 5.34%
-
NP to SH -3,584 2,590 98,764 -30,056 -21,171 7,171 -8,340 -10.75%
-
Tax Rate - - 12.42% - - 50.88% 348.07% -
Total Cost 199,834 167,709 23,812 148,701 208,219 318,244 275,094 -4.21%
-
Net Worth 315,725 549,576 313,842 252,901 284,080 295,415 304,093 0.50%
Dividend
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 315,725 549,576 313,842 252,901 284,080 295,415 304,093 0.50%
NOSH 584,236 552,970 193,677 185,477 185,477 185,477 179,937 17.20%
Ratio Analysis
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -3.73% -0.58% 80.47% -27.20% -12.11% 2.38% -1.81% -
ROE -1.14% 0.47% 31.47% -11.88% -7.45% 2.43% -2.74% -
Per Share
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.17 31.25 64.10 67.49 107.22 187.61 150.17 -18.08%
EPS -0.64 0.49 51.92 -17.35 -12.22 4.13 -4.63 -23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.03 1.65 1.46 1.64 1.70 1.69 -13.83%
Adjusted Per Share Value based on latest NOSH - 193,677
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 32.97 28.54 20.87 20.01 31.79 55.80 46.25 -4.45%
EPS -0.61 0.44 16.90 -5.14 -3.62 1.23 -1.43 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.9406 0.5372 0.4329 0.4862 0.5056 0.5205 0.50%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.355 0.78 0.73 0.58 0.34 0.62 0.80 -
P/RPS 1.04 2.50 1.14 0.86 0.32 0.33 0.53 9.51%
P/EPS -55.84 160.69 1.41 -3.34 -2.78 15.02 -17.26 17.14%
EY -1.79 0.62 71.13 -29.92 -35.95 6.66 -5.79 -14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.44 0.40 0.21 0.36 0.47 4.02%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/07/24 31/07/23 22/03/21 27/02/20 28/02/19 28/02/18 24/02/17 -
Price 0.325 0.71 0.63 0.455 0.47 0.60 0.87 -
P/RPS 0.95 2.27 0.98 0.67 0.44 0.32 0.58 6.87%
P/EPS -51.13 146.27 1.21 -2.62 -3.85 14.54 -18.77 14.46%
EY -1.96 0.68 82.42 -38.13 -26.00 6.88 -5.33 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.38 0.31 0.29 0.35 0.51 1.74%

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