[HARNLEN] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.58%
YoY- 55.57%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 249,738 227,114 162,719 140,217 110,075 122,037 117,923 13.31%
PBT 138,416 -570 11,316 21,441 15,344 14,972 23,293 34.56%
Tax 1,459 -4,958 -7,448 -6,545 -6,716 -2,456 -7,198 -
NP 139,875 -5,528 3,868 14,896 8,628 12,516 16,095 43.36%
-
NP to SH 139,285 -2,313 5,919 16,500 10,606 13,647 15,992 43.41%
-
Tax Rate -1.05% - 65.82% 30.53% 43.77% 16.40% 30.90% -
Total Cost 109,863 232,642 158,851 125,321 101,447 109,521 101,828 1.27%
-
Net Worth 351,328 248,857 250,524 248,242 231,617 222,032 212,938 8.69%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 74,273 - 5,587 - - - - -
Div Payout % 53.32% - 94.41% - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 351,328 248,857 250,524 248,242 231,617 222,032 212,938 8.69%
NOSH 185,887 185,714 185,573 185,255 185,294 185,027 185,164 0.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 56.01% -2.43% 2.38% 10.62% 7.84% 10.26% 13.65% -
ROE 39.65% -0.93% 2.36% 6.65% 4.58% 6.15% 7.51% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 134.35 122.29 87.68 75.69 59.41 65.96 63.69 13.24%
EPS 74.93 -1.25 3.19 8.91 5.72 7.38 8.64 43.31%
DPS 40.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.34 1.35 1.34 1.25 1.20 1.15 8.62%
Adjusted Per Share Value based on latest NOSH - 185,255
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.74 38.87 27.85 24.00 18.84 20.89 20.18 13.31%
EPS 23.84 -0.40 1.01 2.82 1.82 2.34 2.74 43.39%
DPS 12.71 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.4259 0.4288 0.4249 0.3964 0.38 0.3645 8.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.28 0.84 0.92 0.75 0.77 0.50 0.76 -
P/RPS 0.95 0.69 1.05 0.99 1.30 0.76 1.19 -3.68%
P/EPS 1.71 -67.44 28.84 8.42 13.45 6.78 8.80 -23.88%
EY 58.54 -1.48 3.47 11.88 7.43 14.75 11.36 31.40%
DY 31.25 0.00 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.68 0.56 0.62 0.42 0.66 0.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 28/05/12 26/05/11 25/05/10 26/05/09 29/05/08 -
Price 1.25 0.80 0.86 0.77 0.70 0.65 0.78 -
P/RPS 0.93 0.65 0.98 1.02 1.18 0.99 1.22 -4.42%
P/EPS 1.67 -64.23 26.96 8.65 12.23 8.81 9.03 -24.50%
EY 59.94 -1.56 3.71 11.57 8.18 11.35 11.07 32.49%
DY 32.00 0.00 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.64 0.57 0.56 0.54 0.68 -0.49%

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