[HARTA] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 18.51%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 544,676 519,816 501,344 443,204 424,517 398,664 351,348 33.84%
PBT 161,834 147,798 130,812 95,483 82,050 72,518 59,216 95.11%
Tax -32,774 -28,712 -25,260 -10,955 -10,681 -9,888 -7,552 165.34%
NP 129,060 119,086 105,552 84,528 71,369 62,630 51,664 83.79%
-
NP to SH 128,908 118,962 105,500 84,511 71,312 62,512 51,556 83.91%
-
Tax Rate 20.25% 19.43% 19.31% 11.47% 13.02% 13.64% 12.75% -
Total Cost 415,616 400,730 395,792 358,676 353,148 336,034 299,684 24.28%
-
Net Worth 319,798 294,642 271,313 254,396 232,789 210,578 192,365 40.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 32,307 24,228 - 29,076 - 19,383 - -
Div Payout % 25.06% 20.37% - 34.41% - 31.01% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 319,798 294,642 271,313 254,396 232,789 210,578 192,365 40.20%
NOSH 242,308 242,285 242,417 242,305 242,338 242,294 242,274 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.69% 22.91% 21.05% 19.07% 16.81% 15.71% 14.70% -
ROE 40.31% 40.37% 38.88% 33.22% 30.63% 29.69% 26.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.79 214.55 206.81 182.91 175.18 164.54 145.02 33.82%
EPS 53.20 49.10 43.52 34.88 29.43 25.80 21.28 83.89%
DPS 13.33 10.00 0.00 12.00 0.00 8.00 0.00 -
NAPS 1.3198 1.2161 1.1192 1.0499 0.9606 0.8691 0.794 40.19%
Adjusted Per Share Value based on latest NOSH - 242,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.89 15.17 14.63 12.93 12.39 11.63 10.25 33.84%
EPS 3.76 3.47 3.08 2.47 2.08 1.82 1.50 84.22%
DPS 0.94 0.71 0.00 0.85 0.00 0.57 0.00 -
NAPS 0.0933 0.086 0.0792 0.0742 0.0679 0.0614 0.0561 40.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.18 4.28 3.25 2.08 1.40 1.29 1.27 -
P/RPS 2.30 1.99 1.57 1.14 0.80 0.78 0.88 89.41%
P/EPS 9.74 8.72 7.47 5.96 4.76 5.00 5.97 38.46%
EY 10.27 11.47 13.39 16.77 21.02 20.00 16.76 -27.79%
DY 2.57 2.34 0.00 5.77 0.00 6.20 0.00 -
P/NAPS 3.92 3.52 2.90 1.98 1.46 1.48 1.60 81.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 -
Price 6.09 4.68 4.33 2.97 1.53 1.20 1.21 -
P/RPS 2.71 2.18 2.09 1.62 0.87 0.73 0.83 119.61%
P/EPS 11.45 9.53 9.95 8.52 5.20 4.65 5.69 59.18%
EY 8.74 10.49 10.05 11.74 19.23 21.50 17.59 -37.18%
DY 2.19 2.14 0.00 4.04 0.00 6.67 0.00 -
P/NAPS 4.61 3.85 3.87 2.83 1.59 1.38 1.52 109.10%

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