Highlights

[HARTA] QoQ Annualized Quarter Result on 2010-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     6.80%    YoY -     48.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 877,484 734,921 723,190 708,540 679,832 571,893 544,676 37.55%
  QoQ % 19.40% 1.62% 2.07% 4.22% 18.87% 5.00% -
  Horiz. % 161.10% 134.93% 132.77% 130.08% 124.81% 105.00% 100.00%
PBT 282,680 242,834 235,984 229,564 215,056 177,775 161,834 45.19%
  QoQ % 16.41% 2.90% 2.80% 6.75% 20.97% 9.85% -
  Horiz. % 174.67% 150.05% 145.82% 141.85% 132.89% 109.85% 100.00%
Tax -63,696 -52,510 -52,288 -52,442 -49,256 -34,718 -32,774 55.92%
  QoQ % -21.30% -0.42% 0.29% -6.47% -41.87% -5.93% -
  Horiz. % 194.35% 160.22% 159.54% 160.01% 150.29% 105.93% 100.00%
NP 218,984 190,324 183,696 177,122 165,800 143,057 129,060 42.40%
  QoQ % 15.06% 3.61% 3.71% 6.83% 15.90% 10.85% -
  Horiz. % 169.68% 147.47% 142.33% 137.24% 128.47% 110.85% 100.00%
NP to SH 219,096 190,297 183,684 177,120 165,844 142,909 128,908 42.56%
  QoQ % 15.13% 3.60% 3.71% 6.80% 16.05% 10.86% -
  Horiz. % 169.96% 147.62% 142.49% 137.40% 128.65% 110.86% 100.00%
Tax Rate 22.53 % 21.62 % 22.16 % 22.84 % 22.90 % 19.53 % 20.25 % 7.39%
  QoQ % 4.21% -2.44% -2.98% -0.26% 17.26% -3.56% -
  Horiz. % 111.26% 106.77% 109.43% 112.79% 113.09% 96.44% 100.00%
Total Cost 658,500 544,597 539,494 531,418 514,032 428,836 415,616 36.02%
  QoQ % 20.92% 0.95% 1.52% 3.38% 19.87% 3.18% -
  Horiz. % 158.44% 131.03% 129.81% 127.86% 123.68% 103.18% 100.00%
Net Worth 529,045 494,505 458,034 422,159 386,815 236,068 319,798 40.01%
  QoQ % 6.98% 7.96% 8.50% 9.14% 63.86% -26.18% -
  Horiz. % 165.43% 154.63% 143.23% 132.01% 120.96% 73.82% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 76,340 43,618 29,071 - 48,464 32,307 -
  QoQ % 0.00% 75.02% 50.04% 0.00% 0.00% 50.01% -
  Horiz. % 0.00% 236.29% 135.01% 89.98% 0.00% 150.01% 100.00%
Div Payout % - % 40.12 % 23.75 % 16.41 % - % 33.91 % 25.06 % -
  QoQ % 0.00% 68.93% 44.73% 0.00% 0.00% 35.32% -
  Horiz. % 0.00% 160.10% 94.77% 65.48% 0.00% 135.32% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 529,045 494,505 458,034 422,159 386,815 236,068 319,798 40.01%
  QoQ % 6.98% 7.96% 8.50% 9.14% 63.86% -26.18% -
  Horiz. % 165.43% 154.63% 143.23% 132.01% 120.96% 73.82% 100.00%
NOSH 363,705 363,527 363,490 363,397 242,320 242,320 242,308 31.19%
  QoQ % 0.05% 0.01% 0.03% 49.97% 0.00% 0.00% -
  Horiz. % 150.10% 150.03% 150.01% 149.97% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.96 % 25.90 % 25.40 % 25.00 % 24.39 % 25.01 % 23.69 % 3.55%
  QoQ % -3.63% 1.97% 1.60% 2.50% -2.48% 5.57% -
  Horiz. % 105.36% 109.33% 107.22% 105.53% 102.95% 105.57% 100.00%
ROE 41.41 % 38.48 % 40.10 % 41.96 % 42.87 % 60.54 % 40.31 % 1.82%
  QoQ % 7.61% -4.04% -4.43% -2.12% -29.19% 50.19% -
  Horiz. % 102.73% 95.46% 99.48% 104.09% 106.35% 150.19% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 241.26 202.16 198.96 194.98 280.55 236.01 224.79 4.84%
  QoQ % 19.34% 1.61% 2.04% -30.50% 18.87% 4.99% -
  Horiz. % 107.33% 89.93% 88.51% 86.74% 124.81% 104.99% 100.00%
EPS 60.24 52.35 50.53 48.74 68.44 39.32 53.20 8.66%
  QoQ % 15.07% 3.60% 3.67% -28.78% 74.06% -26.09% -
  Horiz. % 113.23% 98.40% 94.98% 91.62% 128.65% 73.91% 100.00%
DPS 0.00 21.00 12.00 8.00 0.00 20.00 13.33 -
  QoQ % 0.00% 75.00% 50.00% 0.00% 0.00% 50.04% -
  Horiz. % 0.00% 157.54% 90.02% 60.02% 0.00% 150.04% 100.00%
NAPS 1.4546 1.3603 1.2601 1.1617 1.5963 0.9742 1.3198 6.72%
  QoQ % 6.93% 7.95% 8.47% -27.23% 63.86% -26.19% -
  Horiz. % 110.21% 103.07% 95.48% 88.02% 120.95% 73.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.02 21.79 21.45 21.01 20.16 16.96 16.15 37.55%
  QoQ % 19.41% 1.59% 2.09% 4.22% 18.87% 5.02% -
  Horiz. % 161.11% 134.92% 132.82% 130.09% 124.83% 105.02% 100.00%
EPS 6.50 5.64 5.45 5.25 4.92 4.24 3.82 42.67%
  QoQ % 15.25% 3.49% 3.81% 6.71% 16.04% 10.99% -
  Horiz. % 170.16% 147.64% 142.67% 137.43% 128.80% 110.99% 100.00%
DPS 0.00 2.26 1.29 0.86 0.00 1.44 0.96 -
  QoQ % 0.00% 75.19% 50.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 235.42% 134.38% 89.58% 0.00% 150.00% 100.00%
NAPS 0.1569 0.1466 0.1358 0.1252 0.1147 0.0700 0.0948 40.05%
  QoQ % 7.03% 7.95% 8.47% 9.15% 63.86% -26.16% -
  Horiz. % 165.51% 154.64% 143.25% 132.07% 120.99% 73.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.6500 4.5400 4.4500 3.9200 6.6900 6.8300 5.1800 -
P/RPS 1.93 2.25 2.24 2.01 2.38 2.89 2.30 -11.06%
  QoQ % -14.22% 0.45% 11.44% -15.55% -17.65% 25.65% -
  Horiz. % 83.91% 97.83% 97.39% 87.39% 103.48% 125.65% 100.00%
P/EPS 7.72 8.67 8.81 8.04 9.77 11.58 9.74 -14.39%
  QoQ % -10.96% -1.59% 9.58% -17.71% -15.63% 18.89% -
  Horiz. % 79.26% 89.01% 90.45% 82.55% 100.31% 118.89% 100.00%
EY 12.95 11.53 11.36 12.43 10.23 8.63 10.27 16.77%
  QoQ % 12.32% 1.50% -8.61% 21.51% 18.54% -15.97% -
  Horiz. % 126.10% 112.27% 110.61% 121.03% 99.61% 84.03% 100.00%
DY 0.00 4.63 2.70 2.04 0.00 2.93 2.57 -
  QoQ % 0.00% 71.48% 32.35% 0.00% 0.00% 14.01% -
  Horiz. % 0.00% 180.16% 105.06% 79.38% 0.00% 114.01% 100.00%
P/NAPS 3.20 3.34 3.53 3.37 4.19 7.01 3.92 -12.69%
  QoQ % -4.19% -5.38% 4.75% -19.57% -40.23% 78.83% -
  Horiz. % 81.63% 85.20% 90.05% 85.97% 106.89% 178.83% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 -
Price 4.4900 4.7500 4.6900 4.6100 6.5800 6.5400 6.0900 -
P/RPS 1.86 2.35 2.36 2.36 2.35 2.77 2.71 -22.24%
  QoQ % -20.85% -0.42% 0.00% 0.43% -15.16% 2.21% -
  Horiz. % 68.63% 86.72% 87.08% 87.08% 86.72% 102.21% 100.00%
P/EPS 7.45 9.07 9.28 9.46 9.61 11.09 11.45 -24.97%
  QoQ % -17.86% -2.26% -1.90% -1.56% -13.35% -3.14% -
  Horiz. % 65.07% 79.21% 81.05% 82.62% 83.93% 96.86% 100.00%
EY 13.42 11.02 10.77 10.57 10.40 9.02 8.74 33.20%
  QoQ % 21.78% 2.32% 1.89% 1.63% 15.30% 3.20% -
  Horiz. % 153.55% 126.09% 123.23% 120.94% 118.99% 103.20% 100.00%
DY 0.00 4.42 2.56 1.74 0.00 3.06 2.19 -
  QoQ % 0.00% 72.66% 47.13% 0.00% 0.00% 39.73% -
  Horiz. % 0.00% 201.83% 116.89% 79.45% 0.00% 139.73% 100.00%
P/NAPS 3.09 3.49 3.72 3.97 4.12 6.71 4.61 -23.47%
  QoQ % -11.46% -6.18% -6.30% -3.64% -38.60% 45.55% -
  Horiz. % 67.03% 75.70% 80.69% 86.12% 89.37% 145.55% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers