Highlights

[HARNLEN] YoY Quarter Result on 2020-06-30 [#2]

Stock [HARNLEN]: HARN LEN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     33.34%    YoY -     48.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 18,962 17,849 35,362 61,507 53,929 53,177 72,151 -19.95%
  YoY % 6.24% -49.52% -42.51% 14.05% 1.41% -26.30% -
  Horiz. % 26.28% 24.74% 49.01% 85.25% 74.74% 73.70% 100.00%
PBT -6,275 -12,009 -11,331 1,664 -7,492 -3,673 -2,957 13.35%
  YoY % 47.75% -5.98% -780.95% 122.21% -103.97% -24.21% -
  Horiz. % 212.21% 406.12% 383.19% -56.27% 253.36% 124.21% 100.00%
Tax -61 110 627 -1,602 485 -1,047 3,979 -
  YoY % -155.45% -82.46% 139.14% -430.31% 146.32% -126.31% -
  Horiz. % -1.53% 2.76% 15.76% -40.26% 12.19% -26.31% 100.00%
NP -6,336 -11,899 -10,704 62 -7,007 -4,720 1,022 -
  YoY % 46.75% -11.16% -17,364.52% 100.88% -48.45% -561.84% -
  Horiz. % -619.96% -1,164.29% -1,047.36% 6.07% -685.62% -461.84% 100.00%
NP to SH -5,775 -11,284 -10,303 190 -6,426 -4,104 1,267 -
  YoY % 48.82% -9.52% -5,522.63% 102.96% -56.58% -423.91% -
  Horiz. % -455.80% -890.61% -813.18% 15.00% -507.18% -323.91% 100.00%
Tax Rate - % - % - % 96.27 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 25,298 29,748 46,066 61,445 60,936 57,897 71,129 -15.81%
  YoY % -14.96% -35.42% -25.03% 0.84% 5.25% -18.60% -
  Horiz. % 35.57% 41.82% 64.76% 86.39% 85.67% 81.40% 100.00%
Net Worth 213,060 263,294 289,277 300,493 297,000 328,691 354,014 -8.11%
  YoY % -19.08% -8.98% -3.73% 1.18% -9.64% -7.15% -
  Horiz. % 60.18% 74.37% 81.71% 84.88% 83.89% 92.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 213,060 263,294 289,277 300,493 297,000 328,691 354,014 -8.11%
  YoY % -19.08% -8.98% -3.73% 1.18% -9.64% -7.15% -
  Horiz. % 60.18% 74.37% 81.71% 84.88% 83.89% 92.85% 100.00%
NOSH 173,219 173,219 173,219 179,936 180,000 185,701 186,323 -1.21%
  YoY % 0.00% -0.00% -3.73% -0.04% -3.07% -0.33% -
  Horiz. % 92.97% 92.97% 92.97% 96.57% 96.61% 99.67% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -33.41 % -66.66 % -30.27 % 0.10 % -12.99 % -8.88 % 1.42 % -
  YoY % 49.88% -120.22% -30,370.00% 100.77% -46.28% -725.35% -
  Horiz. % -2,352.82% -4,694.37% -2,131.69% 7.04% -914.79% -625.35% 100.00%
ROE -2.71 % -4.29 % -3.56 % 0.06 % -2.16 % -1.25 % 0.36 % -
  YoY % 36.83% -20.51% -6,033.33% 102.78% -72.80% -447.22% -
  Horiz. % -752.78% -1,191.67% -988.89% 16.67% -600.00% -347.22% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.95 10.30 20.41 34.18 29.96 28.64 38.72 -18.97%
  YoY % 6.31% -49.53% -40.29% 14.09% 4.61% -26.03% -
  Horiz. % 28.28% 26.60% 52.71% 88.27% 77.38% 73.97% 100.00%
EPS -3.33 -6.51 -5.95 0.11 -3.57 -2.21 0.68 -
  YoY % 48.85% -9.41% -5,509.09% 103.08% -61.54% -425.00% -
  Horiz. % -489.71% -957.35% -875.00% 16.18% -525.00% -325.00% 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 1.2300 1.5200 1.6700 1.6700 1.6500 1.7700 1.9000 -6.98%
  YoY % -19.08% -8.98% 0.00% 1.21% -6.78% -6.84% -
  Horiz. % 64.74% 80.00% 87.89% 87.89% 86.84% 93.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,677
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.79 9.22 18.26 31.76 27.84 27.46 37.25 -19.95%
  YoY % 6.18% -49.51% -42.51% 14.08% 1.38% -26.28% -
  Horiz. % 26.28% 24.75% 49.02% 85.26% 74.74% 73.72% 100.00%
EPS -2.98 -5.83 -5.32 0.10 -3.32 -2.12 0.65 -
  YoY % 48.89% -9.59% -5,420.00% 103.01% -56.60% -426.15% -
  Horiz. % -458.46% -896.92% -818.46% 15.38% -510.77% -326.15% 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 1.1001 1.3594 1.4936 1.5515 1.5335 1.6971 1.8279 -8.11%
  YoY % -19.07% -8.99% -3.73% 1.17% -9.64% -7.16% -
  Horiz. % 60.18% 74.37% 81.71% 84.88% 83.89% 92.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4300 0.6500 0.5200 0.7900 0.8600 0.9800 1.2000 -
P/RPS 3.93 6.31 2.55 2.31 2.87 3.42 3.10 4.03%
  YoY % -37.72% 147.45% 10.39% -19.51% -16.08% 10.32% -
  Horiz. % 126.77% 203.55% 82.26% 74.52% 92.58% 110.32% 100.00%
P/EPS -12.90 -9.98 -8.74 748.16 -24.09 -44.34 176.47 -
  YoY % -29.26% -14.19% -101.17% 3,205.69% 45.67% -125.13% -
  Horiz. % -7.31% -5.66% -4.95% 423.96% -13.65% -25.13% 100.00%
EY -7.75 -10.02 -11.44 0.13 -4.15 -2.26 0.57 -
  YoY % 22.65% 12.41% -8,900.00% 103.13% -83.63% -496.49% -
  Horiz. % -1,359.65% -1,757.89% -2,007.02% 22.81% -728.07% -396.49% 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 0.35 0.43 0.31 0.47 0.52 0.55 0.63 -9.32%
  YoY % -18.60% 38.71% -34.04% -9.62% -5.45% -12.70% -
  Horiz. % 55.56% 68.25% 49.21% 74.60% 82.54% 87.30% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 12/09/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 0.4500 0.5850 0.5100 0.7400 0.8100 0.8600 1.1700 -
P/RPS 4.11 5.68 2.50 2.16 2.70 3.00 3.02 5.27%
  YoY % -27.64% 127.20% 15.74% -20.00% -10.00% -0.66% -
  Horiz. % 136.09% 188.08% 82.78% 71.52% 89.40% 99.34% 100.00%
P/EPS -13.50 -8.98 -8.57 700.80 -22.69 -38.91 172.06 -
  YoY % -50.33% -4.78% -101.22% 3,188.59% 41.69% -122.61% -
  Horiz. % -7.85% -5.22% -4.98% 407.30% -13.19% -22.61% 100.00%
EY -7.41 -11.14 -11.66 0.14 -4.41 -2.57 0.58 -
  YoY % 33.48% 4.46% -8,428.57% 103.17% -71.60% -543.10% -
  Horiz. % -1,277.59% -1,920.69% -2,010.34% 24.14% -760.34% -443.10% 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 0.37 0.38 0.31 0.44 0.49 0.49 0.62 -8.24%
  YoY % -2.63% 22.58% -29.55% -10.20% 0.00% -20.97% -
  Horiz. % 59.68% 61.29% 50.00% 70.97% 79.03% 79.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS