[HARTA] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 42.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 125,336 124,816 119,056 111,495 87,837 72,796 72,002 44.75%
PBT 32,703 34,010 25,279 21,455 14,804 10,504 11,929 95.99%
Tax -6,315 -3,030 -3,067 -3,056 -1,888 -1,567 -1,800 131.06%
NP 26,388 30,980 22,212 18,399 12,916 8,937 10,129 89.44%
-
NP to SH 26,375 31,008 22,228 18,367 12,889 8,916 10,127 89.40%
-
Tax Rate 19.31% 8.91% 12.13% 14.24% 12.75% 14.92% 15.09% -
Total Cost 98,948 93,836 96,844 93,096 74,921 63,859 61,873 36.79%
-
Net Worth 271,313 255,549 232,848 210,590 192,365 180,500 185,047 29.09%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 9,689 - 9,692 - - - -
Div Payout % - 31.25% - 52.77% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,313 255,549 232,848 210,590 192,365 180,500 185,047 29.09%
NOSH 242,417 242,249 242,399 242,308 242,274 242,282 242,272 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.05% 24.82% 18.66% 16.50% 14.70% 12.28% 14.07% -
ROE 9.72% 12.13% 9.55% 8.72% 6.70% 4.94% 5.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.70 51.52 49.12 46.01 36.26 30.05 29.72 44.69%
EPS 10.88 12.80 9.17 7.58 5.32 3.68 4.18 89.33%
DPS 0.00 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.1192 1.0549 0.9606 0.8691 0.794 0.745 0.7638 29.03%
Adjusted Per Share Value based on latest NOSH - 242,308
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.66 3.64 3.47 3.25 2.56 2.12 2.10 44.87%
EPS 0.77 0.90 0.65 0.54 0.38 0.26 0.30 87.56%
DPS 0.00 0.28 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.0792 0.0746 0.0679 0.0614 0.0561 0.0527 0.054 29.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - - -
Price 3.25 2.08 1.40 1.29 1.27 0.00 0.00 -
P/RPS 6.29 4.04 2.85 2.80 3.50 0.00 0.00 -
P/EPS 29.87 16.25 15.27 17.02 23.87 0.00 0.00 -
EY 3.35 6.15 6.55 5.88 4.19 0.00 0.00 -
DY 0.00 1.92 0.00 3.10 0.00 0.00 0.00 -
P/NAPS 2.90 1.97 1.46 1.48 1.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 29/05/08 15/04/08 -
Price 4.33 2.97 1.53 1.20 1.21 1.44 0.00 -
P/RPS 8.37 5.76 3.12 2.61 3.34 4.79 0.00 -
P/EPS 39.80 23.20 16.68 15.83 22.74 39.13 0.00 -
EY 2.51 4.31 5.99 6.32 4.40 2.56 0.00 -
DY 0.00 1.35 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 3.87 2.82 1.59 1.38 1.52 1.93 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