[HARTA] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 10.86%
YoY- 69.1%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 723,190 708,540 679,832 571,893 544,676 519,816 501,344 27.58%
PBT 235,984 229,564 215,056 177,775 161,834 147,798 130,812 48.03%
Tax -52,288 -52,442 -49,256 -34,718 -32,774 -28,712 -25,260 62.20%
NP 183,696 177,122 165,800 143,057 129,060 119,086 105,552 44.53%
-
NP to SH 183,684 177,120 165,844 142,909 128,908 118,962 105,500 44.57%
-
Tax Rate 22.16% 22.84% 22.90% 19.53% 20.25% 19.43% 19.31% -
Total Cost 539,494 531,418 514,032 428,836 415,616 400,730 395,792 22.86%
-
Net Worth 458,034 422,159 386,815 236,068 319,798 294,642 271,313 41.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 43,618 29,071 - 48,464 32,307 24,228 - -
Div Payout % 23.75% 16.41% - 33.91% 25.06% 20.37% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 458,034 422,159 386,815 236,068 319,798 294,642 271,313 41.64%
NOSH 363,490 363,397 242,320 242,320 242,308 242,285 242,417 30.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.40% 25.00% 24.39% 25.01% 23.69% 22.91% 21.05% -
ROE 40.10% 41.96% 42.87% 60.54% 40.31% 40.37% 38.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.96 194.98 280.55 236.01 224.79 214.55 206.81 -2.53%
EPS 50.53 48.74 68.44 39.32 53.20 49.10 43.52 10.43%
DPS 12.00 8.00 0.00 20.00 13.33 10.00 0.00 -
NAPS 1.2601 1.1617 1.5963 0.9742 1.3198 1.2161 1.1192 8.20%
Adjusted Per Share Value based on latest NOSH - 242,344
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.10 20.67 19.83 16.68 15.89 15.17 14.63 27.56%
EPS 5.36 5.17 4.84 4.17 3.76 3.47 3.08 44.53%
DPS 1.27 0.85 0.00 1.41 0.94 0.71 0.00 -
NAPS 0.1336 0.1232 0.1129 0.0689 0.0933 0.086 0.0792 41.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.45 3.92 6.69 6.83 5.18 4.28 3.25 -
P/RPS 2.24 2.01 2.38 2.89 2.30 1.99 1.57 26.65%
P/EPS 8.81 8.04 9.77 11.58 9.74 8.72 7.47 11.59%
EY 11.36 12.43 10.23 8.63 10.27 11.47 13.39 -10.35%
DY 2.70 2.04 0.00 2.93 2.57 2.34 0.00 -
P/NAPS 3.53 3.37 4.19 7.01 3.92 3.52 2.90 13.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 -
Price 4.69 4.61 6.58 6.54 6.09 4.68 4.33 -
P/RPS 2.36 2.36 2.35 2.77 2.71 2.18 2.09 8.41%
P/EPS 9.28 9.46 9.61 11.09 11.45 9.53 9.95 -4.52%
EY 10.77 10.57 10.40 9.02 8.74 10.49 10.05 4.70%
DY 2.56 1.74 0.00 3.06 2.19 2.14 0.00 -
P/NAPS 3.72 3.97 4.12 6.71 4.61 3.85 3.87 -2.59%

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