[HARTA] YoY Cumulative 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- 58.01%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Revenue 931,064 734,921 571,893 443,204 257,581 0 133,793 17.80%
PBT 258,404 242,834 177,775 95,483 76,095 0 4,197 41.61%
Tax -56,972 -52,510 -34,718 -10,955 -5,798 0 -389 52.36%
NP 201,432 190,324 143,057 84,528 70,297 0 3,808 39.81%
-
NP to SH 201,380 190,297 142,909 84,511 70,250 0 3,808 39.80%
-
Tax Rate 22.05% 21.62% 19.53% 11.47% 7.62% - 9.27% -
Total Cost 729,632 544,597 428,836 358,676 187,284 0 129,985 15.68%
-
Net Worth 309,724 494,505 236,068 254,396 162,737 0 61,629 14.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Div 43,694 76,340 48,464 29,076 10,921 - - -
Div Payout % 21.70% 40.12% 33.91% 34.41% 15.55% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Net Worth 309,724 494,505 236,068 254,396 162,737 0 61,629 14.60%
NOSH 364,124 363,527 242,320 242,305 218,439 35,064 35,064 21.85%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
NP Margin 21.63% 25.90% 25.01% 19.07% 27.29% 0.00% 2.85% -
ROE 65.02% 38.48% 60.54% 33.22% 43.17% 0.00% 6.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
RPS 255.70 202.16 236.01 182.91 117.92 0.00 381.56 -3.32%
EPS 27.65 52.35 39.32 34.88 32.16 0.00 10.86 8.21%
DPS 12.00 21.00 20.00 12.00 5.00 0.00 0.00 -
NAPS 0.8506 1.3603 0.9742 1.0499 0.745 0.00 1.7576 -5.94%
Adjusted Per Share Value based on latest NOSH - 242,249
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
RPS 27.16 21.44 16.68 12.93 7.51 0.00 3.90 17.80%
EPS 5.88 5.55 4.17 2.47 2.05 0.00 0.11 39.93%
DPS 1.27 2.23 1.41 0.85 0.32 0.00 0.00 -
NAPS 0.0904 0.1443 0.0689 0.0742 0.0475 0.00 0.018 14.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 - - - -
Price 6.62 4.54 6.83 2.08 0.00 0.00 0.00 -
P/RPS 2.59 2.25 2.89 1.14 0.00 0.00 0.00 -
P/EPS 11.97 8.67 11.58 5.96 0.00 0.00 0.00 -
EY 8.35 11.53 8.63 16.77 0.00 0.00 0.00 -
DY 1.81 4.63 2.93 5.77 0.00 0.00 0.00 -
P/NAPS 7.78 3.34 7.01 1.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Date 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 - 31/07/00 -
Price 6.51 4.75 6.54 2.97 1.44 0.00 0.00 -
P/RPS 2.55 2.35 2.77 1.62 1.22 0.00 0.00 -
P/EPS 11.77 9.07 11.09 8.52 4.48 0.00 0.00 -
EY 8.50 11.02 9.02 11.74 22.33 0.00 0.00 -
DY 1.84 4.42 3.06 4.04 3.47 0.00 0.00 -
P/NAPS 7.65 3.49 6.71 2.83 1.93 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