[HARNLEN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
14-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 34.1%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 110,075 122,037 117,923 77,379 63,611 71,745 43,649 16.65%
PBT 15,344 14,972 23,293 12,386 5,822 12,163 -14,843 -
Tax -6,716 -2,456 -7,198 -5,053 -2,306 -6,221 -2,660 16.68%
NP 8,628 12,516 16,095 7,333 3,516 5,942 -17,503 -
-
NP to SH 10,606 13,647 15,992 7,362 3,558 5,942 -17,503 -
-
Tax Rate 43.77% 16.40% 30.90% 40.80% 39.61% 51.15% - -
Total Cost 101,447 109,521 101,828 70,046 60,095 65,803 61,152 8.79%
-
Net Worth 231,617 222,032 212,938 194,820 190,621 175,947 181,624 4.13%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 231,617 222,032 212,938 194,820 190,621 175,947 181,624 4.13%
NOSH 185,294 185,027 185,164 183,793 185,972 187,777 186,415 -0.10%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.84% 10.26% 13.65% 9.48% 5.53% 8.28% -40.10% -
ROE 4.58% 6.15% 7.51% 3.78% 1.87% 3.38% -9.64% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 59.41 65.96 63.69 42.10 34.20 38.21 23.41 16.78%
EPS 5.72 7.38 8.64 4.01 1.91 3.16 -9.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.20 1.15 1.06 1.025 0.937 0.9743 4.23%
Adjusted Per Share Value based on latest NOSH - 183,793
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.84 20.89 20.18 13.24 10.89 12.28 7.47 16.66%
EPS 1.82 2.34 2.74 1.26 0.61 1.02 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.38 0.3645 0.3334 0.3263 0.3011 0.3109 4.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.77 0.50 0.76 0.62 0.46 0.52 0.67 -
P/RPS 1.30 0.76 1.19 1.47 1.34 1.36 2.86 -12.30%
P/EPS 13.45 6.78 8.80 15.48 24.04 16.43 -7.14 -
EY 7.43 14.75 11.36 6.46 4.16 6.09 -14.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.66 0.58 0.45 0.55 0.69 -1.76%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 29/05/08 14/06/07 31/05/06 20/05/05 31/05/04 -
Price 0.70 0.65 0.78 0.82 0.46 0.50 0.66 -
P/RPS 1.18 0.99 1.22 1.95 1.34 1.31 2.82 -13.50%
P/EPS 12.23 8.81 9.03 20.47 24.04 15.80 -7.03 -
EY 8.18 11.35 11.07 4.88 4.16 6.33 -14.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.68 0.77 0.45 0.53 0.68 -3.18%

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