[HARTA] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 67.68%
YoY- 1575.34%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 443,204 391,184 344,130 232,635 144,798 72,002 0 -
PBT 95,548 72,042 58,692 37,237 22,433 11,929 0 -
Tax -11,041 -9,578 -8,311 -5,255 -3,367 -1,800 0 -
NP 84,507 62,464 50,381 31,982 19,066 10,129 0 -
-
NP to SH 84,492 62,400 50,299 31,932 19,043 10,127 0 -
-
Tax Rate 11.56% 13.30% 14.16% 14.11% 15.01% 15.09% - -
Total Cost 358,697 328,720 293,749 200,653 125,732 61,873 0 -
-
Net Worth 255,549 232,848 210,590 192,365 180,500 185,047 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 19,382 9,692 9,692 - - - - -
Div Payout % 22.94% 15.53% 19.27% - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 255,549 232,848 210,590 192,365 180,500 185,047 0 -
NOSH 242,249 242,399 242,308 242,274 242,282 242,272 35,101 262.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.07% 15.97% 14.64% 13.75% 13.17% 14.07% 0.00% -
ROE 33.06% 26.80% 23.88% 16.60% 10.55% 5.47% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 182.95 161.38 142.02 96.02 59.76 29.72 0.00 -
EPS 34.88 25.74 20.76 13.18 7.86 4.18 0.00 -
DPS 8.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.0549 0.9606 0.8691 0.794 0.745 0.7638 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,274
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.93 11.41 10.04 6.79 4.22 2.10 0.00 -
EPS 2.47 1.82 1.47 0.93 0.56 0.30 0.00 -
DPS 0.57 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0679 0.0614 0.0561 0.0527 0.054 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 - - - -
Price 2.08 1.40 1.29 1.27 0.00 0.00 0.00 -
P/RPS 1.14 0.87 0.91 1.32 0.00 0.00 0.00 -
P/EPS 5.96 5.44 6.21 9.64 0.00 0.00 0.00 -
EY 16.77 18.39 16.09 10.38 0.00 0.00 0.00 -
DY 3.85 2.86 3.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.46 1.48 1.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 13/02/09 14/11/08 - - - - -
Price 2.97 1.53 1.20 0.00 0.00 0.00 0.00 -
P/RPS 1.62 0.95 0.84 0.00 0.00 0.00 0.00 -
P/EPS 8.52 5.94 5.78 0.00 0.00 0.00 0.00 -
EY 11.74 16.83 17.30 0.00 0.00 0.00 0.00 -
DY 2.69 2.61 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.59 1.38 0.00 0.00 0.00 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