[HARNLEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -354.42%
YoY- -139.08%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 245,056 262,439 249,738 227,114 162,719 140,217 110,075 14.25%
PBT -19,984 -6,324 138,416 -570 11,316 21,441 15,344 -
Tax -359 1,269 1,459 -4,958 -7,448 -6,545 -6,716 -38.59%
NP -20,343 -5,055 139,875 -5,528 3,868 14,896 8,628 -
-
NP to SH -14,469 -3,743 139,285 -2,313 5,919 16,500 10,606 -
-
Tax Rate - - -1.05% - 65.82% 30.53% 43.77% -
Total Cost 265,399 267,494 109,863 232,642 158,851 125,321 101,447 17.36%
-
Net Worth 316,626 332,289 351,328 248,857 250,524 248,242 231,617 5.34%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 5,505 74,273 - 5,587 - - -
Div Payout % - 0.00% 53.32% - 94.41% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 316,626 332,289 351,328 248,857 250,524 248,242 231,617 5.34%
NOSH 185,161 185,636 185,887 185,714 185,573 185,255 185,294 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.30% -1.93% 56.01% -2.43% 2.38% 10.62% 7.84% -
ROE -4.57% -1.13% 39.65% -0.93% 2.36% 6.65% 4.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 132.35 141.37 134.35 122.29 87.68 75.69 59.41 14.26%
EPS -7.81 -2.02 74.93 -1.25 3.19 8.91 5.72 -
DPS 0.00 3.00 40.00 0.00 3.00 0.00 0.00 -
NAPS 1.71 1.79 1.89 1.34 1.35 1.34 1.25 5.35%
Adjusted Per Share Value based on latest NOSH - 185,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.94 44.92 42.74 38.87 27.85 24.00 18.84 14.25%
EPS -2.48 -0.64 23.84 -0.40 1.01 2.82 1.82 -
DPS 0.00 0.94 12.71 0.00 0.96 0.00 0.00 -
NAPS 0.5419 0.5687 0.6013 0.4259 0.4288 0.4249 0.3964 5.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.92 1.09 1.28 0.84 0.92 0.75 0.77 -
P/RPS 0.70 0.77 0.95 0.69 1.05 0.99 1.30 -9.79%
P/EPS -11.77 -54.06 1.71 -67.44 28.84 8.42 13.45 -
EY -8.49 -1.85 58.54 -1.48 3.47 11.88 7.43 -
DY 0.00 2.75 31.25 0.00 3.26 0.00 0.00 -
P/NAPS 0.54 0.61 0.68 0.63 0.68 0.56 0.62 -2.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 27/05/14 29/05/13 28/05/12 26/05/11 25/05/10 -
Price 0.92 1.01 1.25 0.80 0.86 0.77 0.70 -
P/RPS 0.70 0.71 0.93 0.65 0.98 1.02 1.18 -8.32%
P/EPS -11.77 -50.09 1.67 -64.23 26.96 8.65 12.23 -
EY -8.49 -2.00 59.94 -1.56 3.71 11.57 8.18 -
DY 0.00 2.97 32.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.54 0.56 0.66 0.60 0.64 0.57 0.56 -0.60%

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