[HARTA] YoY TTM Result on 30-Nov-1999 [#2]

Announcement Date
31-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
30-Nov-1999 [#2]
Profit Trend
QoQ- 42.86%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Revenue 503,780 344,130 0 64,860 -2.24%
PBT 133,188 58,692 0 1,740 -4.69%
Tax -20,453 -8,311 0 -150 -5.30%
NP 112,735 50,381 0 1,590 -4.61%
-
NP to SH 112,717 50,299 0 1,590 -4.61%
-
Tax Rate 15.36% 14.16% - 8.62% -
Total Cost 391,045 293,749 0 63,270 -1.99%
-
Net Worth 294,730 210,590 0 60,294 -1.74%
Dividend
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Div 21,807 9,692 - - -100.00%
Div Payout % 19.35% 19.27% - - -
Equity
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Net Worth 294,730 210,590 0 60,294 -1.74%
NOSH 242,357 242,308 35,101 35,073 -2.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
NP Margin 22.38% 14.64% 0.00% 2.45% -
ROE 38.24% 23.88% 0.00% 2.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 207.87 142.02 0.00 184.93 -0.12%
EPS 46.51 20.76 0.00 4.53 -2.54%
DPS 9.00 4.00 0.00 0.00 -100.00%
NAPS 1.2161 0.8691 0.00 1.7191 0.38%
Adjusted Per Share Value based on latest NOSH - 35,073
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 14.70 10.04 0.00 1.89 -2.24%
EPS 3.29 1.47 0.00 0.05 -4.53%
DPS 0.64 0.28 0.00 0.00 -100.00%
NAPS 0.086 0.0614 0.00 0.0176 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 30/09/09 30/09/08 - - -
Price 4.28 1.29 0.00 0.00 -
P/RPS 2.06 0.91 0.00 0.00 -100.00%
P/EPS 9.20 6.21 0.00 0.00 -100.00%
EY 10.87 16.09 0.00 0.00 -100.00%
DY 2.10 3.10 0.00 0.00 -100.00%
P/NAPS 3.52 1.48 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 10/11/09 14/11/08 - - -
Price 4.68 1.20 0.00 0.00 -
P/RPS 2.25 0.84 0.00 0.00 -100.00%
P/EPS 10.06 5.78 0.00 0.00 -100.00%
EY 9.94 17.30 0.00 0.00 -100.00%
DY 1.92 3.33 0.00 0.00 -100.00%
P/NAPS 3.85 1.38 0.00 0.00 -100.00%

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