[HARTA] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 10.54%
YoY- 61.44%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,062,370 959,388 784,330 616,514 480,703 232,635 37,302 74.66%
PBT 317,885 257,827 260,184 198,999 113,447 37,237 2,165 129.51%
Tax -73,252 -57,492 -56,682 -40,687 -15,468 -5,255 -259 155.98%
NP 244,633 200,335 203,502 158,312 97,979 31,982 1,906 124.42%
-
NP to SH 244,276 200,279 203,474 158,176 97,978 31,932 1,906 124.37%
-
Tax Rate 23.04% 22.30% 21.79% 20.45% 13.63% 14.11% 11.96% -
Total Cost 817,737 759,053 580,828 458,202 382,724 200,653 35,396 68.68%
-
Net Worth 806,758 654,183 529,045 386,815 271,313 192,365 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 106,178 58,343 76,340 48,469 19,382 - 702 130.64%
Div Payout % 43.47% 29.13% 37.52% 30.64% 19.78% - 36.83% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 806,758 654,183 529,045 386,815 271,313 192,365 0 -
NOSH 734,953 730,931 363,705 242,320 242,417 242,274 35,101 65.94%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.03% 20.88% 25.95% 25.68% 20.38% 13.75% 5.11% -
ROE 30.28% 30.62% 38.46% 40.89% 36.11% 16.60% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 144.55 131.26 215.65 254.42 198.30 96.02 106.27 5.25%
EPS 33.24 27.40 55.94 65.28 40.42 13.18 5.43 35.21%
DPS 14.50 7.98 21.00 20.00 8.00 0.00 2.00 39.07%
NAPS 1.0977 0.895 1.4546 1.5963 1.1192 0.794 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,320
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.99 27.99 22.88 17.99 14.02 6.79 1.09 74.61%
EPS 7.13 5.84 5.94 4.61 2.86 0.93 0.06 121.56%
DPS 3.10 1.70 2.23 1.41 0.57 0.00 0.02 131.59%
NAPS 0.2354 0.1909 0.1543 0.1129 0.0792 0.0561 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 6.40 4.02 4.65 6.69 3.25 1.27 0.00 -
P/RPS 4.43 3.06 2.16 2.63 1.64 1.32 0.00 -
P/EPS 19.26 14.67 8.31 10.25 8.04 9.64 0.00 -
EY 5.19 6.82 12.03 9.76 12.44 10.38 0.00 -
DY 2.27 1.99 4.52 2.99 2.46 0.00 0.00 -
P/NAPS 5.83 4.49 3.20 4.19 2.90 1.60 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 07/08/12 09/08/11 10/08/10 14/08/09 - - -
Price 6.79 4.50 4.49 6.58 4.33 0.00 0.00 -
P/RPS 4.70 3.43 2.08 2.59 2.18 0.00 0.00 -
P/EPS 20.43 16.42 8.03 10.08 10.71 0.00 0.00 -
EY 4.89 6.09 12.46 9.92 9.33 0.00 0.00 -
DY 2.14 1.77 4.68 3.04 1.85 0.00 0.00 -
P/NAPS 6.19 5.03 3.09 4.12 3.87 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