[HARTA] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 16.05%
YoY- 57.2%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 734,921 723,190 708,540 679,832 571,893 544,676 519,816 25.99%
PBT 242,834 235,984 229,564 215,056 177,775 161,834 147,798 39.28%
Tax -52,510 -52,288 -52,442 -49,256 -34,718 -32,774 -28,712 49.60%
NP 190,324 183,696 177,122 165,800 143,057 129,060 119,086 36.73%
-
NP to SH 190,297 183,684 177,120 165,844 142,909 128,908 118,962 36.81%
-
Tax Rate 21.62% 22.16% 22.84% 22.90% 19.53% 20.25% 19.43% -
Total Cost 544,597 539,494 531,418 514,032 428,836 415,616 400,730 22.71%
-
Net Worth 494,505 458,034 422,159 386,815 236,068 319,798 294,642 41.27%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 76,340 43,618 29,071 - 48,464 32,307 24,228 115.07%
Div Payout % 40.12% 23.75% 16.41% - 33.91% 25.06% 20.37% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 494,505 458,034 422,159 386,815 236,068 319,798 294,642 41.27%
NOSH 363,527 363,490 363,397 242,320 242,320 242,308 242,285 31.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.90% 25.40% 25.00% 24.39% 25.01% 23.69% 22.91% -
ROE 38.48% 40.10% 41.96% 42.87% 60.54% 40.31% 40.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 202.16 198.96 194.98 280.55 236.01 224.79 214.55 -3.89%
EPS 52.35 50.53 48.74 68.44 39.32 53.20 49.10 4.36%
DPS 21.00 12.00 8.00 0.00 20.00 13.33 10.00 64.06%
NAPS 1.3603 1.2601 1.1617 1.5963 0.9742 1.3198 1.2161 7.76%
Adjusted Per Share Value based on latest NOSH - 242,320
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.44 21.10 20.67 19.83 16.68 15.89 15.17 25.96%
EPS 5.55 5.36 5.17 4.84 4.17 3.76 3.47 36.80%
DPS 2.23 1.27 0.85 0.00 1.41 0.94 0.71 114.61%
NAPS 0.1443 0.1336 0.1232 0.1129 0.0689 0.0933 0.086 41.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.54 4.45 3.92 6.69 6.83 5.18 4.28 -
P/RPS 2.25 2.24 2.01 2.38 2.89 2.30 1.99 8.53%
P/EPS 8.67 8.81 8.04 9.77 11.58 9.74 8.72 -0.38%
EY 11.53 11.36 12.43 10.23 8.63 10.27 11.47 0.34%
DY 4.63 2.70 2.04 0.00 2.93 2.57 2.34 57.67%
P/NAPS 3.34 3.53 3.37 4.19 7.01 3.92 3.52 -3.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 -
Price 4.75 4.69 4.61 6.58 6.54 6.09 4.68 -
P/RPS 2.35 2.36 2.36 2.35 2.77 2.71 2.18 5.13%
P/EPS 9.07 9.28 9.46 9.61 11.09 11.45 9.53 -3.24%
EY 11.02 10.77 10.57 10.40 9.02 8.74 10.49 3.34%
DY 4.42 2.56 1.74 0.00 3.06 2.19 2.14 62.25%
P/NAPS 3.49 3.72 3.97 4.12 6.71 4.61 3.85 -6.34%

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