[HARTA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 113.6%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 219,371 734,921 542,393 354,270 169,958 571,893 408,507 -34.00%
PBT 70,670 242,834 176,988 114,782 53,764 177,775 121,376 -30.34%
Tax -15,924 -52,510 -39,216 -26,221 -12,314 -34,718 -24,581 -25.19%
NP 54,746 190,324 137,772 88,561 41,450 143,057 96,795 -31.68%
-
NP to SH 54,774 190,297 137,763 88,560 41,461 142,909 96,681 -31.60%
-
Tax Rate 22.53% 21.62% 22.16% 22.84% 22.90% 19.53% 20.25% -
Total Cost 164,625 544,597 404,621 265,709 128,508 428,836 311,712 -34.73%
-
Net Worth 529,045 494,505 458,034 422,159 386,815 236,068 319,798 40.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 76,340 32,714 14,535 - 48,464 24,230 -
Div Payout % - 40.12% 23.75% 16.41% - 33.91% 25.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 529,045 494,505 458,034 422,159 386,815 236,068 319,798 40.00%
NOSH 363,705 363,527 363,490 363,397 242,320 242,320 242,308 31.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.96% 25.90% 25.40% 25.00% 24.39% 25.01% 23.69% -
ROE 10.35% 38.48% 30.08% 20.98% 10.72% 60.54% 30.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.32 202.16 149.22 97.49 70.14 236.01 168.59 -49.69%
EPS 15.06 52.35 37.90 24.37 17.11 39.32 39.90 -47.86%
DPS 0.00 21.00 9.00 4.00 0.00 20.00 10.00 -
NAPS 1.4546 1.3603 1.2601 1.1617 1.5963 0.9742 1.3198 6.71%
Adjusted Per Share Value based on latest NOSH - 363,418
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.40 21.44 15.82 10.34 4.96 16.68 11.92 -34.01%
EPS 1.60 5.55 4.02 2.58 1.21 4.17 2.82 -31.53%
DPS 0.00 2.23 0.95 0.42 0.00 1.41 0.71 -
NAPS 0.1543 0.1443 0.1336 0.1232 0.1129 0.0689 0.0933 39.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.65 4.54 4.45 3.92 6.69 6.83 5.18 -
P/RPS 7.71 2.25 2.98 4.02 9.54 2.89 3.07 85.07%
P/EPS 30.88 8.67 11.74 16.09 39.10 11.58 12.98 78.49%
EY 3.24 11.53 8.52 6.22 2.56 8.63 7.70 -43.93%
DY 0.00 4.63 2.02 1.02 0.00 2.93 1.93 -
P/NAPS 3.20 3.34 3.53 3.37 4.19 7.01 3.92 -12.68%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 -
Price 4.49 4.75 4.69 4.61 6.58 6.54 6.09 -
P/RPS 7.44 2.35 3.14 4.73 9.38 2.77 3.61 62.16%
P/EPS 29.81 9.07 12.37 18.92 38.46 11.09 15.26 56.46%
EY 3.35 11.02 8.08 5.29 2.60 9.02 6.55 -36.12%
DY 0.00 4.42 1.92 0.87 0.00 3.06 1.64 -
P/NAPS 3.09 3.49 3.72 3.97 4.12 6.71 4.61 -23.46%

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