[HARTA] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -0.44%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,102,629 1,088,304 984,865 829,560 666,254 503,780 344,130 21.40%
PBT 285,498 323,903 274,558 258,717 218,821 133,188 58,692 30.15%
Tax -72,559 -74,519 -61,819 -56,155 -46,553 -20,453 -8,311 43.47%
NP 212,939 249,384 212,739 202,562 172,268 112,735 50,381 27.14%
-
NP to SH 212,280 249,007 212,615 202,581 172,169 112,717 50,299 27.10%
-
Tax Rate 25.41% 23.01% 22.52% 21.71% 21.27% 15.36% 14.16% -
Total Cost 889,690 838,920 772,126 626,998 493,986 391,045 293,749 20.27%
-
Net Worth 1,109,141 872,575 689,630 363,777 422,182 294,730 210,590 31.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 105,211 106,475 73,033 72,717 50,888 21,807 9,692 48.77%
Div Payout % 49.56% 42.76% 34.35% 35.90% 29.56% 19.35% 19.27% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,109,141 872,575 689,630 363,777 422,182 294,730 210,590 31.88%
NOSH 769,329 740,035 731,548 363,777 363,418 242,357 242,308 21.22%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.31% 22.91% 21.60% 24.42% 25.86% 22.38% 14.64% -
ROE 19.14% 28.54% 30.83% 55.69% 40.78% 38.24% 23.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 143.32 147.06 134.63 228.04 183.33 207.87 142.02 0.15%
EPS 27.59 33.65 29.06 55.69 47.37 46.51 20.76 4.85%
DPS 13.68 14.50 9.98 20.00 14.00 9.00 4.00 22.73%
NAPS 1.4417 1.1791 0.9427 1.00 1.1617 1.2161 0.8691 8.79%
Adjusted Per Share Value based on latest NOSH - 363,777
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 32.17 31.75 28.73 24.20 19.44 14.70 10.04 21.40%
EPS 6.19 7.26 6.20 5.91 5.02 3.29 1.47 27.06%
DPS 3.07 3.11 2.13 2.12 1.48 0.64 0.28 49.02%
NAPS 0.3236 0.2546 0.2012 0.1061 0.1232 0.086 0.0614 31.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 7.08 7.48 4.40 4.58 3.92 4.28 1.29 -
P/RPS 4.94 5.09 3.27 2.01 2.14 2.06 0.91 32.55%
P/EPS 25.66 22.23 15.14 8.22 8.27 9.20 6.21 26.66%
EY 3.90 4.50 6.61 12.16 12.09 10.87 16.09 -21.02%
DY 1.93 1.94 2.27 4.37 3.57 2.10 3.10 -7.59%
P/NAPS 4.91 6.34 4.67 4.58 3.37 3.52 1.48 22.11%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 -
Price 6.80 7.55 4.89 4.55 4.61 4.68 1.20 -
P/RPS 4.74 5.13 3.63 2.00 2.51 2.25 0.84 33.41%
P/EPS 24.64 22.44 16.83 8.17 9.73 10.06 5.78 27.32%
EY 4.06 4.46 5.94 12.24 10.28 9.94 17.30 -21.45%
DY 2.01 1.92 2.04 4.40 3.04 1.92 3.33 -8.06%
P/NAPS 4.72 6.40 5.19 4.55 3.97 3.85 1.38 22.73%

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