[HARTA] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 15.96%
YoY- 206.83%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 571,892 533,323 503,780 480,703 443,204 391,184 344,130 40.34%
PBT 177,938 155,386 133,188 113,447 95,548 72,042 58,692 109.61%
Tax -34,688 -27,611 -20,453 -15,468 -11,041 -9,578 -8,311 159.45%
NP 143,250 127,775 112,735 97,979 84,507 62,464 50,381 100.82%
-
NP to SH 143,090 127,689 112,717 97,978 84,492 62,400 50,299 100.89%
-
Tax Rate 19.49% 17.77% 15.36% 13.63% 11.56% 13.30% 14.16% -
Total Cost 428,642 405,548 391,045 382,724 358,697 328,720 293,749 28.68%
-
Net Worth 354,307 319,847 294,730 271,313 255,549 232,848 210,590 41.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 48,469 33,925 21,807 19,382 19,382 9,692 9,692 192.72%
Div Payout % 33.87% 26.57% 19.35% 19.78% 22.94% 15.53% 19.27% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 354,307 319,847 294,730 271,313 255,549 232,848 210,590 41.50%
NOSH 242,344 242,345 242,357 242,417 242,249 242,399 242,308 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.05% 23.96% 22.38% 20.38% 19.07% 15.97% 14.64% -
ROE 40.39% 39.92% 38.24% 36.11% 33.06% 26.80% 23.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 235.98 220.07 207.87 198.30 182.95 161.38 142.02 40.33%
EPS 59.04 52.69 46.51 40.42 34.88 25.74 20.76 100.85%
DPS 20.00 14.00 9.00 8.00 8.00 4.00 4.00 192.68%
NAPS 1.462 1.3198 1.2161 1.1192 1.0549 0.9606 0.8691 41.48%
Adjusted Per Share Value based on latest NOSH - 242,417
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.68 15.56 14.70 14.02 12.93 11.41 10.04 40.31%
EPS 4.17 3.73 3.29 2.86 2.47 1.82 1.47 100.51%
DPS 1.41 0.99 0.64 0.57 0.57 0.28 0.28 194.08%
NAPS 0.1034 0.0933 0.086 0.0792 0.0746 0.0679 0.0614 41.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.83 5.18 4.28 3.25 2.08 1.40 1.29 -
P/RPS 2.89 2.35 2.06 1.64 1.14 0.87 0.91 116.21%
P/EPS 11.57 9.83 9.20 8.04 5.96 5.44 6.21 51.46%
EY 8.64 10.17 10.87 12.44 16.77 18.39 16.09 -33.95%
DY 2.93 2.70 2.10 2.46 3.85 2.86 3.10 -3.69%
P/NAPS 4.67 3.92 3.52 2.90 1.97 1.46 1.48 115.28%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 -
Price 6.54 6.09 4.68 4.33 2.97 1.53 1.20 -
P/RPS 2.77 2.77 2.25 2.18 1.62 0.95 0.84 121.70%
P/EPS 11.08 11.56 10.06 10.71 8.52 5.94 5.78 54.37%
EY 9.03 8.65 9.94 9.33 11.74 16.83 17.30 -35.19%
DY 3.06 2.30 1.92 1.85 2.69 2.61 3.33 -5.48%
P/NAPS 4.47 4.61 3.85 3.87 2.82 1.59 1.38 119.07%

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