[HARTA] QoQ TTM 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- 57.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 480,703 443,204 391,184 344,130 232,635 144,798 72,002 254.96%
PBT 113,447 95,548 72,042 58,692 37,237 22,433 11,929 349.49%
Tax -15,468 -11,041 -9,578 -8,311 -5,255 -3,367 -1,800 320.09%
NP 97,979 84,507 62,464 50,381 31,982 19,066 10,129 354.61%
-
NP to SH 97,978 84,492 62,400 50,299 31,932 19,043 10,127 354.67%
-
Tax Rate 13.63% 11.56% 13.30% 14.16% 14.11% 15.01% 15.09% -
Total Cost 382,724 358,697 328,720 293,749 200,653 125,732 61,873 237.34%
-
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 19,382 19,382 9,692 9,692 - - - -
Div Payout % 19.78% 22.94% 15.53% 19.27% - - - -
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 20.38% 19.07% 15.97% 14.64% 13.75% 13.17% 14.07% -
ROE 36.11% 33.06% 26.80% 23.88% 16.60% 10.55% 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 198.30 182.95 161.38 142.02 96.02 59.76 29.72 254.82%
EPS 40.42 34.88 25.74 20.76 13.18 7.86 4.18 354.51%
DPS 8.00 8.00 4.00 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 14.02 12.93 11.41 10.04 6.79 4.22 2.10 254.96%
EPS 2.86 2.47 1.82 1.47 0.93 0.56 0.30 350.22%
DPS 0.57 0.57 0.28 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 1.64 1.14 0.87 0.91 1.32 0.00 0.00 -
P/EPS 8.04 5.96 5.44 6.21 9.64 0.00 0.00 -
EY 12.44 16.77 18.39 16.09 10.38 0.00 0.00 -
DY 2.46 3.85 2.86 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 - - - -
Price 4.33 2.97 1.53 1.20 0.00 0.00 0.00 -
P/RPS 2.18 1.62 0.95 0.84 0.00 0.00 0.00 -
P/EPS 10.71 8.52 5.94 5.78 0.00 0.00 0.00 -
EY 9.33 11.74 16.83 17.30 0.00 0.00 0.00 -
DY 1.85 2.69 2.61 3.33 0.00 0.00 0.00 -
P/NAPS 3.87 2.82 1.59 1.38 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