[HARTA] YoY Annualized Quarter 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- 14.08%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Revenue 921,152 723,190 544,676 424,517 279,420 0 128,654 18.08%
PBT 258,830 235,984 161,834 82,050 93,650 0 2,709 46.95%
Tax -56,724 -52,288 -32,774 -10,681 -11,837 0 -173 63.08%
NP 202,106 183,696 129,060 71,369 81,813 0 2,536 44.72%
-
NP to SH 202,138 183,684 128,908 71,312 81,778 0 2,536 44.72%
-
Tax Rate 21.92% 22.16% 20.25% 13.02% 12.64% - 6.39% -
Total Cost 719,045 539,494 415,616 353,148 197,606 0 126,118 15.83%
-
Net Worth 587,196 458,034 319,798 232,789 160,875 0 60,338 21.18%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Div 58,239 43,618 32,307 - - - - -
Div Payout % 28.81% 23.75% 25.06% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Net Worth 587,196 458,034 319,798 232,789 160,875 0 60,338 21.18%
NOSH 363,995 363,490 242,308 242,338 210,624 35,064 35,027 21.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
NP Margin 21.94% 25.40% 23.69% 16.81% 29.28% 0.00% 1.97% -
ROE 34.42% 40.10% 40.31% 30.63% 50.83% 0.00% 4.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 253.07 198.96 224.79 175.18 132.66 0.00 367.29 -3.09%
EPS 55.53 50.53 53.20 29.43 38.83 0.00 7.24 18.76%
DPS 16.00 12.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 1.6132 1.2601 1.3198 0.9606 0.7638 0.00 1.7226 -0.55%
Adjusted Per Share Value based on latest NOSH - 242,399
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 26.87 21.10 15.89 12.39 8.15 0.00 3.75 18.08%
EPS 5.90 5.36 3.76 2.08 2.39 0.00 0.07 45.41%
DPS 1.70 1.27 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.1336 0.0933 0.0679 0.0469 0.00 0.0176 21.18%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 - - - -
Price 4.87 4.45 5.18 1.40 0.00 0.00 0.00 -
P/RPS 1.92 2.24 2.30 0.80 0.00 0.00 0.00 -
P/EPS 8.77 8.81 9.74 4.76 0.00 0.00 0.00 -
EY 11.40 11.36 10.27 21.02 0.00 0.00 0.00 -
DY 3.29 2.70 2.57 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.53 3.92 1.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 22/02/12 07/02/11 28/01/10 13/02/09 15/04/08 - 28/04/00 -
Price 6.64 4.69 6.09 1.53 0.00 0.00 0.00 -
P/RPS 2.62 2.36 2.71 0.87 0.00 0.00 0.00 -
P/EPS 11.96 9.28 11.45 5.20 0.00 0.00 0.00 -
EY 8.36 10.77 8.74 19.23 0.00 0.00 0.00 -
DY 2.41 2.56 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 3.72 4.61 1.59 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