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

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	110,075	122,037	117,923	77,379	63,611	71,745	43,649	16.65%
YoY %	-9.80%	3.49%	52.40%	21.64%	-11.34%	64.37%	-	-
Horiz. %	252.18%	279.59%	270.16%	177.28%	145.73%	164.37%	100.00%	-
PBT	15,344	14,972	23,293	12,386	5,822	12,163	-14,843	-
YoY %	2.48%	-35.72%	88.06%	112.74%	-52.13%	181.94%	-	-
Horiz. %	-103.38%	-100.87%	-156.93%	-83.45%	-39.22%	-81.94%	100.00%	-
Tax	-6,716	-2,456	-7,198	-5,053	-2,306	-6,221	-2,660	16.68%
YoY %	-173.45%	65.88%	-42.45%	-119.12%	62.93%	-133.87%	-	-
Horiz. %	252.48%	92.33%	270.60%	189.96%	86.69%	233.87%	100.00%	-
NP	8,628	12,516	16,095	7,333	3,516	5,942	-17,503	-
YoY %	-31.06%	-22.24%	119.49%	108.56%	-40.83%	133.95%	-	-
Horiz. %	-49.29%	-71.51%	-91.96%	-41.90%	-20.09%	-33.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,606	13,647	15,992	7,362	3,558	5,942	-17,503	-
YoY %	-22.28%	-14.66%	117.22%	106.91%	-40.12%	133.95%	-	-
Horiz. %	-60.60%	-77.97%	-91.37%	-42.06%	-20.33%	-33.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.77%	16.40%	30.90%	40.80%	39.61%	51.15%	-	-
YoY %	166.89%	-46.93%	-24.26%	3.00%	-22.56%	0.00%	-	-
Horiz. %	85.57%	32.06%	60.41%	79.77%	77.44%	100.00%	-	-
Total Cost	101,447	109,521	101,828	70,046	60,095	65,803	61,152	8.79%
YoY %	-7.37%	7.55%	45.37%	16.56%	-8.67%	7.61%	-	-
Horiz. %	165.89%	179.10%	166.52%	114.54%	98.27%	107.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,617	222,032	212,938	194,820	190,621	175,947	181,624	4.13%
YoY %	4.32%	4.27%	9.30%	2.20%	8.34%	-3.13%	-	-
Horiz. %	127.53%	122.25%	117.24%	107.27%	104.95%	96.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	231,617	222,032	212,938	194,820	190,621	175,947	181,624	4.13%
YoY %	4.32%	4.27%	9.30%	2.20%	8.34%	-3.13%	-	-
Horiz. %	127.53%	122.25%	117.24%	107.27%	104.95%	96.87%	100.00%	-
NOSH	185,294	185,027	185,164	183,793	185,972	187,777	186,415	-0.10%
YoY %	0.14%	-0.07%	0.75%	-1.17%	-0.96%	0.73%	-	-
Horiz. %	99.40%	99.26%	99.33%	98.59%	99.76%	100.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.84%	10.26%	13.65%	9.48%	5.53%	8.28%	-40.10%	-
YoY %	-23.59%	-24.84%	43.99%	71.43%	-33.21%	120.65%	-	-
Horiz. %	-19.55%	-25.59%	-34.04%	-23.64%	-13.79%	-20.65%	100.00%	-
ROE	4.58%	6.15%	7.51%	3.78%	1.87%	3.38%	-9.64%	-
YoY %	-25.53%	-18.11%	98.68%	102.14%	-44.67%	135.06%	-	-
Horiz. %	-47.51%	-63.80%	-77.90%	-39.21%	-19.40%	-35.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	59.41	65.96	63.69	42.10	34.20	38.21	23.41	16.78%
YoY %	-9.93%	3.56%	51.28%	23.10%	-10.49%	63.22%	-	-
Horiz. %	253.78%	281.76%	272.06%	179.84%	146.09%	163.22%	100.00%	-
EPS	5.72	7.38	8.64	4.01	1.91	3.16	-9.39	-
YoY %	-22.49%	-14.58%	115.46%	109.95%	-39.56%	133.65%	-	-
Horiz. %	-60.92%	-78.59%	-92.01%	-42.71%	-20.34%	-33.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.25	1.20	1.15	1.06	1.025	0.937	0.9743	4.23%
YoY %	4.17%	4.35%	8.49%	3.41%	9.39%	-3.83%	-	-
Horiz. %	128.30%	123.17%	118.03%	108.80%	105.20%	96.17%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 183,793
RPS	18.84	20.89	20.18	13.24	10.89	12.28	7.47	16.66%
YoY %	-9.81%	3.52%	52.42%	21.58%	-11.32%	64.39%	-	-
Horiz. %	252.21%	279.65%	270.15%	177.24%	145.78%	164.39%	100.00%	-
EPS	1.82	2.34	2.74	1.26	0.61	1.02	-3.00	-
YoY %	-22.22%	-14.60%	117.46%	106.56%	-40.20%	134.00%	-	-
Horiz. %	-60.67%	-78.00%	-91.33%	-42.00%	-20.33%	-34.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3964	0.38	0.3645	0.3334	0.3263	0.3011	0.3109	4.13%
YoY %	4.32%	4.25%	9.33%	2.18%	8.37%	-3.15%	-	-
Horiz. %	127.50%	122.23%	117.24%	107.24%	104.95%	96.85%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	71.05%	-36.13%	-19.05%	9.70%	-1.47%	-52.45%	-	-
Horiz. %	45.45%	26.57%	41.61%	51.40%	46.85%	47.55%	100.00%	-
P/EPS	13.45	6.78	8.80	15.48	24.04	16.43	-7.14	-
YoY %	98.38%	-22.95%	-43.15%	-35.61%	46.32%	330.11%	-	-
Horiz. %	-188.38%	-94.96%	-123.25%	-216.81%	-336.69%	-230.11%	100.00%	-
EY	7.43	14.75	11.36	6.46	4.16	6.09	-14.01	-
YoY %	-49.63%	29.84%	75.85%	55.29%	-31.69%	143.47%	-	-
Horiz. %	-53.03%	-105.28%	-81.08%	-46.11%	-29.69%	-43.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.42	0.66	0.58	0.45	0.55	0.69	-1.76%
YoY %	47.62%	-36.36%	13.79%	28.89%	-18.18%	-20.29%	-	-
Horiz. %	89.86%	60.87%	95.65%	84.06%	65.22%	79.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	19.19%	-18.85%	-37.44%	45.52%	2.29%	-53.55%	-	-
Horiz. %	41.84%	35.11%	43.26%	69.15%	47.52%	46.45%	100.00%	-
P/EPS	12.23	8.81	9.03	20.47	24.04	15.80	-7.03	-
YoY %	38.82%	-2.44%	-55.89%	-14.85%	52.15%	324.75%	-	-
Horiz. %	-173.97%	-125.32%	-128.45%	-291.18%	-341.96%	-224.75%	100.00%	-
EY	8.18	11.35	11.07	4.88	4.16	6.33	-14.23	-
YoY %	-27.93%	2.53%	126.84%	17.31%	-34.28%	144.48%	-	-
Horiz. %	-57.48%	-79.76%	-77.79%	-34.29%	-29.23%	-44.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.54	0.68	0.77	0.45	0.53	0.68	-3.18%
YoY %	3.70%	-20.59%	-11.69%	71.11%	-15.09%	-22.06%	-	-
Horiz. %	82.35%	79.41%	100.00%	113.24%	66.18%	77.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos