[HARTA] QoQ TTM 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- 24.06%
YoY- 516.17%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 503,780 480,703 443,204 391,184 344,130 232,635 144,798 129.43%
PBT 133,188 113,447 95,548 72,042 58,692 37,237 22,433 227.52%
Tax -20,453 -15,468 -11,041 -9,578 -8,311 -5,255 -3,367 232.55%
NP 112,735 97,979 84,507 62,464 50,381 31,982 19,066 226.63%
-
NP to SH 112,717 97,978 84,492 62,400 50,299 31,932 19,043 226.86%
-
Tax Rate 15.36% 13.63% 11.56% 13.30% 14.16% 14.11% 15.01% -
Total Cost 391,045 382,724 358,697 328,720 293,749 200,653 125,732 112.92%
-
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 21,807 19,382 19,382 9,692 9,692 - - -
Div Payout % 19.35% 19.78% 22.94% 15.53% 19.27% - - -
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 22.38% 20.38% 19.07% 15.97% 14.64% 13.75% 13.17% -
ROE 38.24% 36.11% 33.06% 26.80% 23.88% 16.60% 10.55% -
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 207.87 198.30 182.95 161.38 142.02 96.02 59.76 129.39%
EPS 46.51 40.42 34.88 25.74 20.76 13.18 7.86 226.79%
DPS 9.00 8.00 8.00 4.00 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 14.70 14.02 12.93 11.41 10.04 6.79 4.22 129.61%
EPS 3.29 2.86 2.47 1.82 1.47 0.93 0.56 225.24%
DPS 0.64 0.57 0.57 0.28 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 2.06 1.64 1.14 0.87 0.91 1.32 0.00 -
P/EPS 9.20 8.04 5.96 5.44 6.21 9.64 0.00 -
EY 10.87 12.44 16.77 18.39 16.09 10.38 0.00 -
DY 2.10 2.46 3.85 2.86 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 - - -
Price 4.68 4.33 2.97 1.53 1.20 0.00 0.00 -
P/RPS 2.25 2.18 1.62 0.95 0.84 0.00 0.00 -
P/EPS 10.06 10.71 8.52 5.94 5.78 0.00 0.00 -
EY 9.94 9.33 11.74 16.83 17.30 0.00 0.00 -
DY 1.92 1.85 2.69 2.61 3.33 0.00 0.00 -
P/NAPS 3.85 3.87 2.82 1.59 1.38 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