[HARTA] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 21.02%
YoY- 119.49%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 134,572 125,336 124,816 119,056 111,495 87,837 72,796 50.56%
PBT 41,196 32,703 34,010 25,279 21,455 14,804 10,504 148.48%
Tax -8,041 -6,315 -3,030 -3,067 -3,056 -1,888 -1,567 197.20%
NP 33,155 26,388 30,980 22,212 18,399 12,916 8,937 139.45%
-
NP to SH 33,106 26,375 31,008 22,228 18,367 12,889 8,916 139.59%
-
Tax Rate 19.52% 19.31% 8.91% 12.13% 14.24% 12.75% 14.92% -
Total Cost 101,417 98,948 93,836 96,844 93,096 74,921 63,859 36.08%
-
Net Worth 294,730 271,313 255,549 232,848 210,590 192,365 180,500 38.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 12,117 - 9,689 - 9,692 - - -
Div Payout % 36.60% - 31.25% - 52.77% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 294,730 271,313 255,549 232,848 210,590 192,365 180,500 38.62%
NOSH 242,357 242,417 242,249 242,399 242,308 242,274 242,282 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.64% 21.05% 24.82% 18.66% 16.50% 14.70% 12.28% -
ROE 11.23% 9.72% 12.13% 9.55% 8.72% 6.70% 4.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.53 51.70 51.52 49.12 46.01 36.26 30.05 50.53%
EPS 13.66 10.88 12.80 9.17 7.58 5.32 3.68 139.54%
DPS 5.00 0.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 1.2161 1.1192 1.0549 0.9606 0.8691 0.794 0.745 38.59%
Adjusted Per Share Value based on latest NOSH - 242,399
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.93 3.66 3.64 3.47 3.25 2.56 2.12 50.84%
EPS 0.97 0.77 0.90 0.65 0.54 0.38 0.26 140.35%
DPS 0.35 0.00 0.28 0.00 0.28 0.00 0.00 -
NAPS 0.086 0.0792 0.0746 0.0679 0.0614 0.0561 0.0527 38.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 4.28 3.25 2.08 1.40 1.29 1.27 0.00 -
P/RPS 7.71 6.29 4.04 2.85 2.80 3.50 0.00 -
P/EPS 31.33 29.87 16.25 15.27 17.02 23.87 0.00 -
EY 3.19 3.35 6.15 6.55 5.88 4.19 0.00 -
DY 1.17 0.00 1.92 0.00 3.10 0.00 0.00 -
P/NAPS 3.52 2.90 1.97 1.46 1.48 1.60 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 29/05/08 -
Price 4.68 4.33 2.97 1.53 1.20 1.21 1.44 -
P/RPS 8.43 8.37 5.76 3.12 2.61 3.34 4.79 45.71%
P/EPS 34.26 39.80 23.20 16.68 15.83 22.74 39.13 -8.47%
EY 2.92 2.51 4.31 5.99 6.32 4.40 2.56 9.15%
DY 1.07 0.00 1.35 0.00 3.33 0.00 0.00 -
P/NAPS 3.85 3.87 2.82 1.59 1.38 1.52 1.93 58.39%

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