[HARTA] YoY 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?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Revenue 188,123 148,599 119,056 72,002 0 31,631 0 -100.00%
PBT 62,206 47,477 25,279 11,929 0 292 0 -100.00%
Tax -12,995 -10,225 -3,067 -1,800 0 20 0 -100.00%
NP 49,211 37,252 22,212 10,129 0 312 0 -100.00%
-
NP to SH 49,203 37,200 22,228 10,127 0 312 0 -100.00%
-
Tax Rate 20.89% 21.54% 12.13% 15.09% - -6.85% - -
Total Cost 138,912 111,347 96,844 61,873 0 31,319 0 -100.00%
-
Net Worth 457,907 319,847 232,848 185,047 0 60,387 0 -100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Div 18,169 12,117 - - - - - -100.00%
Div Payout % 36.93% 32.57% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Net Worth 457,907 319,847 232,848 185,047 0 60,387 0 -100.00%
NOSH 363,389 242,345 242,399 242,272 35,101 35,056 0 -100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
NP Margin 26.16% 25.07% 18.66% 14.07% 0.00% 0.99% 0.00% -
ROE 10.75% 11.63% 9.55% 5.47% 0.00% 0.52% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
RPS 51.77 61.32 49.12 29.72 0.00 90.23 0.00 -100.00%
EPS 13.54 15.35 9.17 4.18 0.00 0.89 0.00 -100.00%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.2601 1.3198 0.9606 0.7638 0.00 1.7226 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 242,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
RPS 5.49 4.34 3.47 2.10 0.00 0.92 0.00 -100.00%
EPS 1.44 1.09 0.65 0.30 0.00 0.01 0.00 -100.00%
DPS 0.53 0.35 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1336 0.0933 0.0679 0.054 0.00 0.0176 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Date 30/12/10 31/12/09 31/12/08 - - - - -
Price 4.45 5.18 1.40 0.00 0.00 0.00 0.00 -
P/RPS 8.60 8.45 2.85 0.00 0.00 0.00 0.00 -100.00%
P/EPS 32.87 33.75 15.27 0.00 0.00 0.00 0.00 -100.00%
EY 3.04 2.96 6.55 0.00 0.00 0.00 0.00 -100.00%
DY 1.12 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.53 3.92 1.46 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Date 07/02/11 28/01/10 13/02/09 15/04/08 - 28/04/00 - -
Price 4.69 6.09 1.53 0.00 0.00 0.00 0.00 -
P/RPS 9.06 9.93 3.12 0.00 0.00 0.00 0.00 -100.00%
P/EPS 34.64 39.67 16.68 0.00 0.00 0.00 0.00 -100.00%
EY 2.89 2.52 5.99 0.00 0.00 0.00 0.00 -100.00%
DY 1.07 0.82 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.72 4.61 1.59 0.00 0.00 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