[HARTA] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 125.52%
YoY- 90.3%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Revenue 502,697 448,913 354,270 259,908 199,332 0 64,860 -2.32%
PBT 146,196 130,221 114,782 73,899 36,259 0 1,740 -4.95%
Tax -34,186 -29,304 -26,221 -14,356 -4,944 0 -150 -6.03%
NP 112,010 100,917 88,561 59,543 31,315 0 1,590 -4.76%
-
NP to SH 112,027 100,901 88,560 59,481 31,256 0 1,590 -4.76%
-
Tax Rate 23.38% 22.50% 22.84% 19.43% 13.64% - 8.62% -
Total Cost 390,687 347,996 265,709 200,365 168,017 0 63,270 -2.06%
-
Net Worth 689,796 555,228 422,159 294,642 210,578 0 60,206 -2.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Div 25,610 21,832 14,535 12,114 9,691 - - -100.00%
Div Payout % 22.86% 21.64% 16.41% 20.37% 31.01% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Net Worth 689,796 555,228 422,159 294,642 210,578 0 60,206 -2.75%
NOSH 731,724 363,869 363,397 242,285 242,294 35,064 35,022 -3.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
NP Margin 22.28% 22.48% 25.00% 22.91% 15.71% 0.00% 2.45% -
ROE 16.24% 18.17% 20.98% 20.19% 14.84% 0.00% 2.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 68.70 123.37 97.49 107.27 82.27 0.00 185.20 1.14%
EPS 15.31 27.73 24.37 24.55 12.90 0.00 4.54 -1.38%
DPS 3.50 6.00 4.00 5.00 4.00 0.00 0.00 -100.00%
NAPS 0.9427 1.5259 1.1617 1.2161 0.8691 0.00 1.7191 0.69%
Adjusted Per Share Value based on latest NOSH - 242,357
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 14.67 13.10 10.34 7.58 5.82 0.00 1.89 -2.32%
EPS 3.27 2.94 2.58 1.74 0.91 0.00 0.05 -4.67%
DPS 0.75 0.64 0.42 0.35 0.28 0.00 0.00 -100.00%
NAPS 0.2012 0.162 0.1232 0.086 0.0614 0.00 0.0176 -2.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 4.40 4.58 3.92 4.28 1.29 0.00 0.00 -
P/RPS 6.40 3.71 4.02 3.99 1.57 0.00 0.00 -100.00%
P/EPS 28.74 16.52 16.09 17.43 10.00 0.00 0.00 -100.00%
EY 3.48 6.05 6.22 5.74 10.00 0.00 0.00 -100.00%
DY 0.80 1.31 1.02 1.17 3.10 0.00 0.00 -100.00%
P/NAPS 4.67 3.00 3.37 3.52 1.48 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - 31/01/00 -
Price 4.89 4.55 4.61 4.68 1.20 0.00 0.00 -
P/RPS 7.12 3.69 4.73 4.36 1.46 0.00 0.00 -100.00%
P/EPS 31.94 16.41 18.92 19.06 9.30 0.00 0.00 -100.00%
EY 3.13 6.09 5.29 5.25 10.75 0.00 0.00 -100.00%
DY 0.72 1.32 0.87 1.07 3.33 0.00 0.00 -100.00%
P/NAPS 5.19 2.98 3.97 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