[HARTA] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 24.84%
YoY- 104.63%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 571,893 544,676 519,816 501,344 443,204 424,517 398,664 27.22%
PBT 177,775 161,834 147,798 130,812 95,483 82,050 72,518 81.90%
Tax -34,718 -32,774 -28,712 -25,260 -10,955 -10,681 -9,888 131.18%
NP 143,057 129,060 119,086 105,552 84,528 71,369 62,630 73.52%
-
NP to SH 142,909 128,908 118,962 105,500 84,511 71,312 62,512 73.62%
-
Tax Rate 19.53% 20.25% 19.43% 19.31% 11.47% 13.02% 13.64% -
Total Cost 428,836 415,616 400,730 395,792 358,676 353,148 336,034 17.67%
-
Net Worth 236,068 319,798 294,642 271,313 254,396 232,789 210,578 7.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 48,464 32,307 24,228 - 29,076 - 19,383 84.32%
Div Payout % 33.91% 25.06% 20.37% - 34.41% - 31.01% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 236,068 319,798 294,642 271,313 254,396 232,789 210,578 7.92%
NOSH 242,320 242,308 242,285 242,417 242,305 242,338 242,294 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.01% 23.69% 22.91% 21.05% 19.07% 16.81% 15.71% -
ROE 60.54% 40.31% 40.37% 38.88% 33.22% 30.63% 29.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 236.01 224.79 214.55 206.81 182.91 175.18 164.54 27.21%
EPS 39.32 53.20 49.10 43.52 34.88 29.43 25.80 32.46%
DPS 20.00 13.33 10.00 0.00 12.00 0.00 8.00 84.30%
NAPS 0.9742 1.3198 1.2161 1.1192 1.0499 0.9606 0.8691 7.91%
Adjusted Per Share Value based on latest NOSH - 242,417
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.68 15.89 15.17 14.63 12.93 12.39 11.63 27.20%
EPS 4.17 3.76 3.47 3.08 2.47 2.08 1.82 73.88%
DPS 1.41 0.94 0.71 0.00 0.85 0.00 0.57 83.00%
NAPS 0.0689 0.0933 0.086 0.0792 0.0742 0.0679 0.0614 7.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.83 5.18 4.28 3.25 2.08 1.40 1.29 -
P/RPS 2.89 2.30 1.99 1.57 1.14 0.80 0.78 139.63%
P/EPS 11.58 9.74 8.72 7.47 5.96 4.76 5.00 75.13%
EY 8.63 10.27 11.47 13.39 16.77 21.02 20.00 -42.92%
DY 2.93 2.57 2.34 0.00 5.77 0.00 6.20 -39.35%
P/NAPS 7.01 3.92 3.52 2.90 1.98 1.46 1.48 182.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 -
Price 6.54 6.09 4.68 4.33 2.97 1.53 1.20 -
P/RPS 2.77 2.71 2.18 2.09 1.62 0.87 0.73 143.47%
P/EPS 11.09 11.45 9.53 9.95 8.52 5.20 4.65 78.60%
EY 9.02 8.74 10.49 10.05 11.74 19.23 21.50 -43.98%
DY 3.06 2.19 2.14 0.00 4.04 0.00 6.67 -40.54%
P/NAPS 6.71 4.61 3.85 3.87 2.83 1.59 1.38 187.28%

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