[HARTA] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -26.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 443,204 424,517 398,664 351,348 257,581 279,420 0 -
PBT 95,483 82,050 72,518 59,216 76,095 93,650 0 -
Tax -10,955 -10,681 -9,888 -7,552 -5,798 -11,837 0 -
NP 84,528 71,369 62,630 51,664 70,297 81,813 0 -
-
NP to SH 84,511 71,312 62,512 51,556 70,250 81,778 0 -
-
Tax Rate 11.47% 13.02% 13.64% 12.75% 7.62% 12.64% - -
Total Cost 358,676 353,148 336,034 299,684 187,284 197,606 0 -
-
Net Worth 254,396 232,789 210,578 192,365 162,737 160,875 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 29,076 - 19,383 - 10,921 - - -
Div Payout % 34.41% - 31.01% - 15.55% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 254,396 232,789 210,578 192,365 162,737 160,875 0 -
NOSH 242,305 242,338 242,294 242,274 218,439 210,624 35,064 262.37%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.07% 16.81% 15.71% 14.70% 27.29% 29.28% 0.00% -
ROE 33.22% 30.63% 29.69% 26.80% 43.17% 50.83% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 182.91 175.18 164.54 145.02 117.92 132.66 0.00 -
EPS 34.88 29.43 25.80 21.28 32.16 38.83 0.00 -
DPS 12.00 0.00 8.00 0.00 5.00 0.00 0.00 -
NAPS 1.0499 0.9606 0.8691 0.794 0.745 0.7638 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,274
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.93 12.39 11.63 10.25 7.51 8.15 0.00 -
EPS 2.47 2.08 1.82 1.50 2.05 2.39 0.00 -
DPS 0.85 0.00 0.57 0.00 0.32 0.00 0.00 -
NAPS 0.0742 0.0679 0.0614 0.0561 0.0475 0.0469 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 - - - -
Price 2.08 1.40 1.29 1.27 0.00 0.00 0.00 -
P/RPS 1.14 0.80 0.78 0.88 0.00 0.00 0.00 -
P/EPS 5.96 4.76 5.00 5.97 0.00 0.00 0.00 -
EY 16.77 21.02 20.00 16.76 0.00 0.00 0.00 -
DY 5.77 0.00 6.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.46 1.48 1.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 13/02/09 14/11/08 18/08/08 29/05/08 15/04/08 - -
Price 2.97 1.53 1.20 1.21 1.44 0.00 0.00 -
P/RPS 1.62 0.87 0.73 0.83 1.22 0.00 0.00 -
P/EPS 8.52 5.20 4.65 5.69 4.48 0.00 0.00 -
EY 11.74 19.23 21.50 17.59 22.33 0.00 0.00 -
DY 4.04 0.00 6.67 0.00 3.47 0.00 0.00 -
P/NAPS 2.83 1.59 1.38 1.52 1.93 0.00 0.00 -

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
Post a Comment