[HARTA] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 35.4%
YoY- 343.69%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,323 503,780 480,703 443,204 391,184 344,130 232,635 73.60%
PBT 155,386 133,188 113,447 95,548 72,042 58,692 37,237 158.52%
Tax -27,611 -20,453 -15,468 -11,041 -9,578 -8,311 -5,255 201.31%
NP 127,775 112,735 97,979 84,507 62,464 50,381 31,982 151.14%
-
NP to SH 127,689 112,717 97,978 84,492 62,400 50,299 31,932 151.29%
-
Tax Rate 17.77% 15.36% 13.63% 11.56% 13.30% 14.16% 14.11% -
Total Cost 405,548 391,045 382,724 358,697 328,720 293,749 200,653 59.65%
-
Net Worth 319,847 294,730 271,313 255,549 232,848 210,590 192,365 40.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 33,925 21,807 19,382 19,382 9,692 9,692 - -
Div Payout % 26.57% 19.35% 19.78% 22.94% 15.53% 19.27% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 319,847 294,730 271,313 255,549 232,848 210,590 192,365 40.21%
NOSH 242,345 242,357 242,417 242,249 242,399 242,308 242,274 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.96% 22.38% 20.38% 19.07% 15.97% 14.64% 13.75% -
ROE 39.92% 38.24% 36.11% 33.06% 26.80% 23.88% 16.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 220.07 207.87 198.30 182.95 161.38 142.02 96.02 73.57%
EPS 52.69 46.51 40.42 34.88 25.74 20.76 13.18 151.25%
DPS 14.00 9.00 8.00 8.00 4.00 4.00 0.00 -
NAPS 1.3198 1.2161 1.1192 1.0549 0.9606 0.8691 0.794 40.19%
Adjusted Per Share Value based on latest NOSH - 242,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.56 14.70 14.02 12.93 11.41 10.04 6.79 73.55%
EPS 3.73 3.29 2.86 2.47 1.82 1.47 0.93 151.79%
DPS 0.99 0.64 0.57 0.57 0.28 0.28 0.00 -
NAPS 0.0933 0.086 0.0792 0.0746 0.0679 0.0614 0.0561 40.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.18 4.28 3.25 2.08 1.40 1.29 1.27 -
P/RPS 2.35 2.06 1.64 1.14 0.87 0.91 1.32 46.73%
P/EPS 9.83 9.20 8.04 5.96 5.44 6.21 9.64 1.30%
EY 10.17 10.87 12.44 16.77 18.39 16.09 10.38 -1.34%
DY 2.70 2.10 2.46 3.85 2.86 3.10 0.00 -
P/NAPS 3.92 3.52 2.90 1.97 1.46 1.48 1.60 81.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 - -
Price 6.09 4.68 4.33 2.97 1.53 1.20 0.00 -
P/RPS 2.77 2.25 2.18 1.62 0.95 0.84 0.00 -
P/EPS 11.56 10.06 10.71 8.52 5.94 5.78 0.00 -
EY 8.65 9.94 9.33 11.74 16.83 17.30 0.00 -
DY 2.30 1.92 1.85 2.69 2.61 3.33 0.00 -
P/NAPS 4.61 3.85 3.87 2.82 1.59 1.38 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