Highlights

[HARTA] QoQ Annualized Quarter Result on 2009-09-30 [#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 -     12.76%    YoY -     90.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 679,832 571,893 544,676 519,816 501,344 443,204 424,517 37.00%
  QoQ % 18.87% 5.00% 4.78% 3.68% 13.12% 4.40% -
  Horiz. % 160.14% 134.72% 128.30% 122.45% 118.10% 104.40% 100.00%
PBT 215,056 177,775 161,834 147,798 130,812 95,483 82,050 90.43%
  QoQ % 20.97% 9.85% 9.50% 12.99% 37.00% 16.37% -
  Horiz. % 262.10% 216.66% 197.24% 180.13% 159.43% 116.37% 100.00%
Tax -49,256 -34,718 -32,774 -28,712 -25,260 -10,955 -10,681 177.83%
  QoQ % -41.87% -5.93% -14.15% -13.67% -130.58% -2.56% -
  Horiz. % 461.14% 325.03% 306.84% 268.81% 236.49% 102.56% 100.00%
NP 165,800 143,057 129,060 119,086 105,552 84,528 71,369 75.68%
  QoQ % 15.90% 10.85% 8.38% 12.82% 24.87% 18.44% -
  Horiz. % 232.31% 200.45% 180.83% 166.86% 147.90% 118.44% 100.00%
NP to SH 165,844 142,909 128,908 118,962 105,500 84,511 71,312 75.80%
  QoQ % 16.05% 10.86% 8.36% 12.76% 24.84% 18.51% -
  Horiz. % 232.56% 200.40% 180.77% 166.82% 147.94% 118.51% 100.00%
Tax Rate 22.90 % 19.53 % 20.25 % 19.43 % 19.31 % 11.47 % 13.02 % 45.86%
  QoQ % 17.26% -3.56% 4.22% 0.62% 68.35% -11.90% -
  Horiz. % 175.88% 150.00% 155.53% 149.23% 148.31% 88.10% 100.00%
Total Cost 514,032 428,836 415,616 400,730 395,792 358,676 353,148 28.52%
  QoQ % 19.87% 3.18% 3.71% 1.25% 10.35% 1.57% -
  Horiz. % 145.56% 121.43% 117.69% 113.47% 112.08% 101.57% 100.00%
Net Worth 386,815 236,068 319,798 294,642 271,313 254,396 232,789 40.42%
  QoQ % 63.86% -26.18% 8.54% 8.60% 6.65% 9.28% -
  Horiz. % 166.17% 101.41% 137.38% 126.57% 116.55% 109.28% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 48,464 32,307 24,228 - 29,076 - -
  QoQ % 0.00% 50.01% 33.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.68% 111.11% 83.33% 0.00% 100.00% -
Div Payout % - % 33.91 % 25.06 % 20.37 % - % 34.41 % - % -
  QoQ % 0.00% 35.32% 23.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.55% 72.83% 59.20% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 386,815 236,068 319,798 294,642 271,313 254,396 232,789 40.42%
  QoQ % 63.86% -26.18% 8.54% 8.60% 6.65% 9.28% -
  Horiz. % 166.17% 101.41% 137.38% 126.57% 116.55% 109.28% 100.00%
NOSH 242,320 242,320 242,308 242,285 242,417 242,305 242,338 -0.00%
  QoQ % 0.00% 0.00% 0.01% -0.05% 0.05% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.98% 100.03% 99.99% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.39 % 25.01 % 23.69 % 22.91 % 21.05 % 19.07 % 16.81 % 28.25%
  QoQ % -2.48% 5.57% 3.40% 8.84% 10.38% 13.44% -
  Horiz. % 145.09% 148.78% 140.93% 136.29% 125.22% 113.44% 100.00%
ROE 42.87 % 60.54 % 40.31 % 40.37 % 38.88 % 33.22 % 30.63 % 25.20%
  QoQ % -29.19% 50.19% -0.15% 3.83% 17.04% 8.46% -
  Horiz. % 139.96% 197.65% 131.60% 131.80% 126.93% 108.46% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.55 236.01 224.79 214.55 206.81 182.91 175.18 37.00%
  QoQ % 18.87% 4.99% 4.77% 3.74% 13.07% 4.41% -
  Horiz. % 160.15% 134.72% 128.32% 122.47% 118.06% 104.41% 100.00%
EPS 68.44 39.32 53.20 49.10 43.52 34.88 29.43 75.80%
  QoQ % 74.06% -26.09% 8.35% 12.82% 24.77% 18.52% -
  Horiz. % 232.55% 133.61% 180.77% 166.84% 147.88% 118.52% 100.00%
DPS 0.00 20.00 13.33 10.00 0.00 12.00 0.00 -
  QoQ % 0.00% 50.04% 33.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 111.08% 83.33% 0.00% 100.00% -
NAPS 1.5963 0.9742 1.3198 1.2161 1.1192 1.0499 0.9606 40.43%
  QoQ % 63.86% -26.19% 8.53% 8.66% 6.60% 9.30% -
  Horiz. % 166.18% 101.42% 137.39% 126.60% 116.51% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,379,485
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.12 16.92 16.12 15.38 14.83 13.11 12.56 37.03%
  QoQ % 18.91% 4.96% 4.81% 3.71% 13.12% 4.38% -
  Horiz. % 160.19% 134.71% 128.34% 122.45% 118.07% 104.38% 100.00%
EPS 4.91 4.23 3.81 3.52 3.12 2.50 2.11 75.88%
  QoQ % 16.08% 11.02% 8.24% 12.82% 24.80% 18.48% -
  Horiz. % 232.70% 200.47% 180.57% 166.82% 147.87% 118.48% 100.00%
DPS 0.00 1.43 0.96 0.72 0.00 0.86 0.00 -
  QoQ % 0.00% 48.96% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.28% 111.63% 83.72% 0.00% 100.00% -
NAPS 0.1145 0.0699 0.0946 0.0872 0.0803 0.0753 0.0689 40.43%
  QoQ % 63.81% -26.11% 8.49% 8.59% 6.64% 9.29% -
  Horiz. % 166.18% 101.45% 137.30% 126.56% 116.55% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.6900 6.8300 5.1800 4.2800 3.2500 2.0800 1.4000 -
P/RPS 2.38 2.89 2.30 1.99 1.57 1.14 0.80 107.26%
  QoQ % -17.65% 25.65% 15.58% 26.75% 37.72% 42.50% -
  Horiz. % 297.50% 361.25% 287.50% 248.75% 196.25% 142.50% 100.00%
P/EPS 9.77 11.58 9.74 8.72 7.47 5.96 4.76 61.72%
  QoQ % -15.63% 18.89% 11.70% 16.73% 25.34% 25.21% -
  Horiz. % 205.25% 243.28% 204.62% 183.19% 156.93% 125.21% 100.00%
EY 10.23 8.63 10.27 11.47 13.39 16.77 21.02 -38.21%
  QoQ % 18.54% -15.97% -10.46% -14.34% -20.16% -20.22% -
  Horiz. % 48.67% 41.06% 48.86% 54.57% 63.70% 79.78% 100.00%
DY 0.00 2.93 2.57 2.34 0.00 5.77 0.00 -
  QoQ % 0.00% 14.01% 9.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.78% 44.54% 40.55% 0.00% 100.00% -
P/NAPS 4.19 7.01 3.92 3.52 2.90 1.98 1.46 102.34%
  QoQ % -40.23% 78.83% 11.36% 21.38% 46.46% 35.62% -
  Horiz. % 286.99% 480.14% 268.49% 241.10% 198.63% 135.62% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 -
Price 6.5800 6.5400 6.0900 4.6800 4.3300 2.9700 1.5300 -
P/RPS 2.35 2.77 2.71 2.18 2.09 1.62 0.87 94.31%
  QoQ % -15.16% 2.21% 24.31% 4.31% 29.01% 86.21% -
  Horiz. % 270.11% 318.39% 311.49% 250.57% 240.23% 186.21% 100.00%
P/EPS 9.61 11.09 11.45 9.53 9.95 8.52 5.20 50.77%
  QoQ % -13.35% -3.14% 20.15% -4.22% 16.78% 63.85% -
  Horiz. % 184.81% 213.27% 220.19% 183.27% 191.35% 163.85% 100.00%
EY 10.40 9.02 8.74 10.49 10.05 11.74 19.23 -33.69%
  QoQ % 15.30% 3.20% -16.68% 4.38% -14.40% -38.95% -
  Horiz. % 54.08% 46.91% 45.45% 54.55% 52.26% 61.05% 100.00%
DY 0.00 3.06 2.19 2.14 0.00 4.04 0.00 -
  QoQ % 0.00% 39.73% 2.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.74% 54.21% 52.97% 0.00% 100.00% -
P/NAPS 4.12 6.71 4.61 3.85 3.87 2.83 1.59 88.98%
  QoQ % -38.60% 45.55% 19.74% -0.52% 36.75% 77.99% -
  Horiz. % 259.12% 422.01% 289.94% 242.14% 243.40% 177.99% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers