[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 62.54%
YoY- 80.77%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 354,270 169,958 571,893 408,507 259,908 125,336 443,204 -13.85%
PBT 114,782 53,764 177,775 121,376 73,899 32,703 95,483 13.04%
Tax -26,221 -12,314 -34,718 -24,581 -14,356 -6,315 -10,955 78.83%
NP 88,561 41,450 143,057 96,795 59,543 26,388 84,528 3.15%
-
NP to SH 88,560 41,461 142,909 96,681 59,481 26,375 84,511 3.16%
-
Tax Rate 22.84% 22.90% 19.53% 20.25% 19.43% 19.31% 11.47% -
Total Cost 265,709 128,508 428,836 311,712 200,365 98,948 358,676 -18.11%
-
Net Worth 422,159 386,815 236,068 319,798 294,642 271,313 254,396 40.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,535 - 48,464 24,230 12,114 - 29,076 -36.98%
Div Payout % 16.41% - 33.91% 25.06% 20.37% - 34.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 422,159 386,815 236,068 319,798 294,642 271,313 254,396 40.12%
NOSH 363,397 242,320 242,320 242,308 242,285 242,417 242,305 30.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.00% 24.39% 25.01% 23.69% 22.91% 21.05% 19.07% -
ROE 20.98% 10.72% 60.54% 30.23% 20.19% 9.72% 33.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.49 70.14 236.01 168.59 107.27 51.70 182.91 -34.23%
EPS 24.37 17.11 39.32 39.90 24.55 10.88 34.88 -21.24%
DPS 4.00 0.00 20.00 10.00 5.00 0.00 12.00 -51.89%
NAPS 1.1617 1.5963 0.9742 1.3198 1.2161 1.1192 1.0499 6.97%
Adjusted Per Share Value based on latest NOSH - 242,345
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.34 4.96 16.68 11.92 7.58 3.66 12.93 -13.83%
EPS 2.58 1.21 4.17 2.82 1.74 0.77 2.47 2.94%
DPS 0.42 0.00 1.41 0.71 0.35 0.00 0.85 -37.47%
NAPS 0.1232 0.1129 0.0689 0.0933 0.086 0.0792 0.0742 40.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.92 6.69 6.83 5.18 4.28 3.25 2.08 -
P/RPS 4.02 9.54 2.89 3.07 3.99 6.29 1.14 131.49%
P/EPS 16.09 39.10 11.58 12.98 17.43 29.87 5.96 93.76%
EY 6.22 2.56 8.63 7.70 5.74 3.35 16.77 -48.34%
DY 1.02 0.00 2.93 1.93 1.17 0.00 5.77 -68.46%
P/NAPS 3.37 4.19 7.01 3.92 3.52 2.90 1.98 42.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 -
Price 4.61 6.58 6.54 6.09 4.68 4.33 2.97 -
P/RPS 4.73 9.38 2.77 3.61 4.36 8.37 1.62 104.14%
P/EPS 18.92 38.46 11.09 15.26 19.06 39.80 8.52 70.12%
EY 5.29 2.60 9.02 6.55 5.25 2.51 11.74 -41.19%
DY 0.87 0.00 3.06 1.64 1.07 0.00 4.04 -64.03%
P/NAPS 3.97 4.12 6.71 4.61 3.85 3.87 2.83 25.28%

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