[HARTA] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
15-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY- 275.77%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Revenue 705,778 533,323 391,184 72,002 101,411 96,491 20.14%
PBT 233,550 155,386 72,042 11,929 3,007 2,032 54.88%
Tax -49,323 -27,611 -9,578 -1,800 -312 -130 72.91%
NP 184,227 127,775 62,464 10,129 2,695 1,902 52.46%
-
NP to SH 184,172 127,689 62,400 10,127 2,695 1,902 52.45%
-
Tax Rate 21.12% 17.77% 13.30% 15.09% 10.38% 6.40% -
Total Cost 521,551 405,548 328,720 61,873 98,716 94,589 17.05%
-
Net Worth 457,907 319,847 232,848 185,047 0 60,387 20.54%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Div 56,940 33,925 9,692 - 702 - -
Div Payout % 30.92% 26.57% 15.53% - 26.05% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Net Worth 457,907 319,847 232,848 185,047 0 60,387 20.54%
NOSH 363,389 242,345 242,399 242,272 35,101 35,056 24.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
NP Margin 26.10% 23.96% 15.97% 14.07% 2.66% 1.97% -
ROE 40.22% 39.92% 26.80% 5.47% 0.00% 3.15% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 194.22 220.07 161.38 29.72 288.91 275.25 -3.16%
EPS 50.68 52.69 25.74 4.18 7.68 5.43 22.87%
DPS 15.67 14.00 4.00 0.00 2.00 0.00 -
NAPS 1.2601 1.3198 0.9606 0.7638 0.00 1.7226 -2.84%
Adjusted Per Share Value based on latest NOSH - 242,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 20.59 15.56 11.41 2.10 2.96 2.82 20.12%
EPS 5.37 3.73 1.82 0.30 0.08 0.06 51.35%
DPS 1.66 0.99 0.28 0.00 0.02 0.00 -
NAPS 0.1336 0.0933 0.0679 0.054 0.00 0.0176 20.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 30/12/10 31/12/09 31/12/08 - - - -
Price 4.45 5.18 1.40 0.00 0.00 0.00 -
P/RPS 2.29 2.35 0.87 0.00 0.00 0.00 -
P/EPS 8.78 9.83 5.44 0.00 0.00 0.00 -
EY 11.39 10.17 18.39 0.00 0.00 0.00 -
DY 3.52 2.70 2.86 0.00 0.00 0.00 -
P/NAPS 3.53 3.92 1.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 07/02/11 28/01/10 13/02/09 - - - -
Price 4.69 6.09 1.53 0.00 0.00 0.00 -
P/RPS 2.41 2.77 0.95 0.00 0.00 0.00 -
P/EPS 9.25 11.56 5.94 0.00 0.00 0.00 -
EY 10.81 8.65 16.83 0.00 0.00 0.00 -
DY 3.34 2.30 2.61 0.00 0.00 0.00 -
P/NAPS 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