[HARTA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.36%
YoY- 80.77%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,016,349 921,152 723,190 544,676 424,517 279,420 0 -
PBT 299,418 258,830 235,984 161,834 82,050 93,650 0 -
Tax -69,244 -56,724 -52,288 -32,774 -10,681 -11,837 0 -
NP 230,174 202,106 183,696 129,060 71,369 81,813 0 -
-
NP to SH 229,905 202,138 183,684 128,908 71,312 81,778 0 -
-
Tax Rate 23.13% 21.92% 22.16% 20.25% 13.02% 12.64% - -
Total Cost 786,174 719,045 539,494 415,616 353,148 197,606 0 -
-
Net Worth 726,278 587,196 458,034 319,798 232,789 160,875 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 68,250 58,239 43,618 32,307 - - - -
Div Payout % 29.69% 28.81% 23.75% 25.06% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 726,278 587,196 458,034 319,798 232,789 160,875 0 -
NOSH 731,251 363,995 363,490 242,308 242,338 210,624 35,064 65.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.65% 21.94% 25.40% 23.69% 16.81% 29.28% 0.00% -
ROE 31.66% 34.42% 40.10% 40.31% 30.63% 50.83% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 138.99 253.07 198.96 224.79 175.18 132.66 0.00 -
EPS 31.44 55.53 50.53 53.20 29.43 38.83 0.00 -
DPS 9.33 16.00 12.00 13.33 0.00 0.00 0.00 -
NAPS 0.9932 1.6132 1.2601 1.3198 0.9606 0.7638 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,345
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.65 26.87 21.10 15.89 12.39 8.15 0.00 -
EPS 6.71 5.90 5.36 3.76 2.08 2.39 0.00 -
DPS 1.99 1.70 1.27 0.94 0.00 0.00 0.00 -
NAPS 0.2119 0.1713 0.1336 0.0933 0.0679 0.0469 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 4.75 4.87 4.45 5.18 1.40 0.00 0.00 -
P/RPS 3.42 1.92 2.24 2.30 0.80 0.00 0.00 -
P/EPS 15.11 8.77 8.81 9.74 4.76 0.00 0.00 -
EY 6.62 11.40 11.36 10.27 21.02 0.00 0.00 -
DY 1.96 3.29 2.70 2.57 0.00 0.00 0.00 -
P/NAPS 4.78 3.02 3.53 3.92 1.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 22/02/12 07/02/11 28/01/10 13/02/09 15/04/08 - -
Price 4.65 6.64 4.69 6.09 1.53 0.00 0.00 -
P/RPS 3.35 2.62 2.36 2.71 0.87 0.00 0.00 -
P/EPS 14.79 11.96 9.28 11.45 5.20 0.00 0.00 -
EY 6.76 8.36 10.77 8.74 19.23 0.00 0.00 -
DY 2.01 2.41 2.56 2.19 0.00 0.00 0.00 -
P/NAPS 4.68 4.12 3.72 4.61 1.59 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