[HARTA] QoQ Annualized Quarter 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--%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 398,664 351,348 257,581 279,420 0 0 0 -
PBT 72,518 59,216 76,095 93,650 0 0 0 -
Tax -9,888 -7,552 -5,798 -11,837 0 0 0 -
NP 62,630 51,664 70,297 81,813 0 0 0 -
-
NP to SH 62,512 51,556 70,250 81,778 0 0 0 -
-
Tax Rate 13.64% 12.75% 7.62% 12.64% - - - -
Total Cost 336,034 299,684 187,284 197,606 0 0 0 -
-
Net Worth 210,578 192,365 162,737 160,875 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,383 - 10,921 - - - - -
Div Payout % 31.01% - 15.55% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,578 192,365 162,737 160,875 0 0 0 -
NOSH 242,294 242,274 218,439 210,624 35,064 35,064 35,064 261.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.71% 14.70% 27.29% 29.28% 0.00% 0.00% 0.00% -
ROE 29.69% 26.80% 43.17% 50.83% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 164.54 145.02 117.92 132.66 0.00 0.00 0.00 -
EPS 25.80 21.28 32.16 38.83 0.00 0.00 0.00 -
DPS 8.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.8691 0.794 0.745 0.7638 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,272
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.63 10.25 7.51 8.15 0.00 0.00 0.00 -
EPS 1.82 1.50 2.05 2.39 0.00 0.00 0.00 -
DPS 0.57 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0561 0.0475 0.0469 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 - - - - - -
Price 1.29 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.88 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.00 5.97 0.00 0.00 0.00 0.00 0.00 -
EY 20.00 16.76 0.00 0.00 0.00 0.00 0.00 -
DY 6.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.60 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 18/08/08 29/05/08 15/04/08 - - - -
Price 1.20 1.21 1.44 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.83 1.22 0.00 0.00 0.00 0.00 -
P/EPS 4.65 5.69 4.48 0.00 0.00 0.00 0.00 -
EY 21.50 17.59 22.33 0.00 0.00 0.00 0.00 -
DY 6.67 0.00 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.52 1.93 0.00 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