[HARTA] YoY Annual (Unaudited) Result on 2010-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,032,036 931,064 734,921 571,893 443,204 257,581 0 - YoY % 10.84% 26.69% 28.51% 29.04% 72.06% 0.00% - Horiz. % 400.66% 361.46% 285.32% 222.02% 172.06% 100.00% -
PBT 304,099 258,404 242,834 177,775 95,483 76,095 0 - YoY % 17.68% 6.41% 36.60% 86.18% 25.48% 0.00% - Horiz. % 399.63% 339.58% 319.12% 233.62% 125.48% 100.00% -
Tax -70,506 -56,972 -52,510 -34,718 -10,955 -5,798 0 - YoY % -23.76% -8.50% -51.25% -216.91% -88.94% 0.00% - Horiz. % 1,216.04% 982.61% 905.66% 598.79% 188.94% 100.00% -
NP 233,593 201,432 190,324 143,057 84,528 70,297 0 - YoY % 15.97% 5.84% 33.04% 69.24% 20.24% 0.00% - Horiz. % 332.29% 286.54% 270.74% 203.50% 120.24% 100.00% -
NP to SH 233,337 201,380 190,297 142,909 84,511 70,250 0 - YoY % 15.87% 5.82% 33.16% 69.10% 20.30% 0.00% - Horiz. % 332.15% 286.66% 270.89% 203.43% 120.30% 100.00% -
Tax Rate 23.19 % 22.05 % 21.62 % 19.53 % 11.47 % 7.62 % - % - YoY % 5.17% 1.99% 10.70% 70.27% 50.52% 0.00% - Horiz. % 304.33% 289.37% 283.73% 256.30% 150.52% 100.00% -
Total Cost 798,443 729,632 544,597 428,836 358,676 187,284 0 - YoY % 9.43% 33.98% 26.99% 19.56% 91.51% 0.00% - Horiz. % 426.33% 389.59% 290.79% 228.98% 191.51% 100.00% -
Net Worth 761,566 309,724 494,505 236,068 254,396 162,737 0 - YoY % 145.89% -37.37% 109.48% -7.20% 56.32% 0.00% - Horiz. % 467.97% 190.32% 303.87% 145.06% 156.32% 100.00% -
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 102,370 43,694 76,340 48,464 29,076 10,921 - - YoY % 134.29% -42.76% 57.52% 66.68% 166.22% 0.00% - Horiz. % 937.30% 400.07% 698.97% 443.73% 266.22% 100.00% -
Div Payout % 43.87 % 21.70 % 40.12 % 33.91 % 34.41 % 15.55 % - % - YoY % 102.17% -45.91% 18.31% -1.45% 121.29% 0.00% - Horiz. % 282.12% 139.55% 258.01% 218.07% 221.29% 100.00% -
Equity 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 761,566 309,724 494,505 236,068 254,396 162,737 0 - YoY % 145.89% -37.37% 109.48% -7.20% 56.32% 0.00% - Horiz. % 467.97% 190.32% 303.87% 145.06% 156.32% 100.00% -
NOSH 731,221 364,124 363,527 242,320 242,305 218,439 35,064 65.83% YoY % 100.82% 0.16% 50.02% 0.01% 10.93% 522.96% - Horiz. % 2,085.36% 1,038.44% 1,036.74% 691.07% 691.03% 622.96% 100.00%
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.63 % 21.63 % 25.90 % 25.01 % 19.07 % 27.29 % - % - YoY % 4.62% -16.49% 3.56% 31.15% -30.12% 0.00% - Horiz. % 82.92% 79.26% 94.91% 91.65% 69.88% 100.00% -
ROE 30.64 % 65.02 % 38.48 % 60.54 % 33.22 % 43.17 % - % - YoY % -52.88% 68.97% -36.44% 82.24% -23.05% 0.00% - Horiz. % 70.98% 150.61% 89.14% 140.24% 76.95% 100.00% -
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.14 255.70 202.16 236.01 182.91 117.92 - - YoY % -44.80% 26.48% -14.34% 29.03% 55.11% 0.00% - Horiz. % 119.69% 216.84% 171.44% 200.14% 155.11% 100.00% -
EPS 31.88 27.65 52.35 39.32 34.88 32.16 0.00 - YoY % 15.30% -47.18% 33.14% 12.73% 8.46% 0.00% - Horiz. % 99.13% 85.98% 162.78% 122.26% 108.46% 100.00% -
DPS 14.00 12.00 21.00 20.00 12.00 5.00 0.00 - YoY % 16.67% -42.86% 5.00% 66.67% 140.00% 0.00% - Horiz. % 280.00% 240.00% 420.00% 400.00% 240.00% 100.00% -
NAPS 1.0415 0.8506 1.3603 0.9742 1.0499 0.7450 0.0000 - YoY % 22.44% -37.47% 39.63% -7.21% 40.93% 0.00% - Horiz. % 139.80% 114.17% 182.59% 130.77% 140.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,427,606 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.11 27.16 21.44 16.68 12.93 7.51 - - YoY % 10.86% 26.68% 28.54% 29.00% 72.17% 0.00% - Horiz. % 400.93% 361.65% 285.49% 222.10% 172.17% 100.00% -
EPS 6.81 5.88 5.55 4.17 2.47 2.05 0.00 - YoY % 15.82% 5.95% 33.09% 68.83% 20.49% 0.00% - Horiz. % 332.20% 286.83% 270.73% 203.41% 120.49% 100.00% -
DPS 2.99 1.27 2.23 1.41 0.85 0.32 0.00 - YoY % 135.43% -43.05% 58.16% 65.88% 165.63% 0.00% - Horiz. % 934.38% 396.88% 696.88% 440.62% 265.63% 100.00% -
NAPS 0.2222 0.0904 0.1443 0.0689 0.0742 0.0475 0.0000 - YoY % 145.80% -37.35% 109.43% -7.14% 56.21% 0.00% - Horiz. % 467.79% 190.32% 303.79% 145.05% 156.21% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - - -
Price 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 0.0000 -
P/RPS 3.50 2.59 2.25 2.89 1.14 0.00 0.00 - YoY % 35.14% 15.11% -22.15% 153.51% 0.00% 0.00% - Horiz. % 307.02% 227.19% 197.37% 253.51% 100.00% - -
P/EPS 15.48 11.97 8.67 11.58 5.96 0.00 0.00 - YoY % 29.32% 38.06% -25.13% 94.30% 0.00% 0.00% - Horiz. % 259.73% 200.84% 145.47% 194.30% 100.00% - -
EY 6.46 8.35 11.53 8.63 16.77 0.00 0.00 - YoY % -22.63% -27.58% 33.60% -48.54% 0.00% 0.00% - Horiz. % 38.52% 49.79% 68.75% 51.46% 100.00% - -
DY 2.83 1.81 4.63 2.93 5.77 0.00 0.00 - YoY % 56.35% -60.91% 58.02% -49.22% 0.00% 0.00% - Horiz. % 49.05% 31.37% 80.24% 50.78% 100.00% - -
P/NAPS 4.74 7.78 3.34 7.01 1.98 0.00 0.00 - YoY % -39.07% 132.93% -52.35% 254.04% 0.00% 0.00% - Horiz. % 239.39% 392.93% 168.69% 354.04% 100.00% - -
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 - -
Price 5.4500 6.5100 4.7500 6.5400 2.9700 1.4400 0.0000 -
P/RPS 3.86 2.55 2.35 2.77 1.62 1.22 0.00 - YoY % 51.37% 8.51% -15.16% 70.99% 32.79% 0.00% - Horiz. % 316.39% 209.02% 192.62% 227.05% 132.79% 100.00% -
P/EPS 17.08 11.77 9.07 11.09 8.52 4.48 0.00 - YoY % 45.11% 29.77% -18.21% 30.16% 90.18% 0.00% - Horiz. % 381.25% 262.72% 202.46% 247.54% 190.18% 100.00% -
EY 5.86 8.50 11.02 9.02 11.74 22.33 0.00 - YoY % -31.06% -22.87% 22.17% -23.17% -47.42% 0.00% - Horiz. % 26.24% 38.07% 49.35% 40.39% 52.58% 100.00% -
DY 2.57 1.84 4.42 3.06 4.04 3.47 0.00 - YoY % 39.67% -58.37% 44.44% -24.26% 16.43% 0.00% - Horiz. % 74.06% 53.03% 127.38% 88.18% 116.43% 100.00% -
P/NAPS 5.23 7.65 3.49 6.71 2.83 1.93 0.00 - YoY % -31.63% 119.20% -47.99% 137.10% 46.63% 0.00% - Horiz. % 270.98% 396.37% 180.83% 347.67% 146.63% 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.
Comment
HHB 4Q 2010 Financials_100511A.pdf 
