[HARTA] YoY Cumulative 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- 71.12%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Revenue 690,864 542,393 408,507 318,388 209,565 0 96,491 18.08%
PBT 194,123 176,988 121,376 61,538 70,238 0 2,032 46.95%
Tax -42,543 -39,216 -24,581 -8,011 -8,878 0 -130 63.05%
NP 151,580 137,772 96,795 53,527 61,360 0 1,902 44.72%
-
NP to SH 151,604 137,763 96,681 53,484 61,334 0 1,902 44.72%
-
Tax Rate 21.92% 22.16% 20.25% 13.02% 12.64% - 6.40% -
Total Cost 539,284 404,621 311,712 264,861 148,205 0 94,589 15.83%
-
Net Worth 587,197 458,034 319,798 232,789 160,875 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 43,679 32,714 24,230 - - - - -
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 587,197 458,034 319,798 232,789 160,875 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 25.82% 30.08% 30.23% 22.98% 38.13% 0.00% 3.15% -
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 189.80 149.22 168.59 131.38 99.50 0.00 275.47 -3.09%
EPS 41.65 37.90 39.90 22.07 29.12 0.00 5.43 18.77%
DPS 12.00 9.00 10.00 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 20.16 15.82 11.92 9.29 6.11 0.00 2.82 18.06%
EPS 4.42 4.02 2.82 1.56 1.79 0.00 0.06 43.76%
DPS 1.27 0.95 0.71 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 2.57 2.98 3.07 1.07 0.00 0.00 0.00 -
P/EPS 11.69 11.74 12.98 6.34 0.00 0.00 0.00 -
EY 8.55 8.52 7.70 15.76 0.00 0.00 0.00 -
DY 2.46 2.02 1.93 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 3.50 3.14 3.61 1.16 0.00 0.00 0.00 -
P/EPS 15.94 12.37 15.26 6.93 0.00 0.00 0.00 -
EY 6.27 8.08 6.55 14.42 0.00 0.00 0.00 -
DY 1.81 1.92 1.64 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