Highlights

[HARTA] QoQ Cumulative Quarter Result on 2009-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -68.79%    YoY -     104.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 571,893 408,507 259,908 125,336 443,204 318,388 199,332 102.04%
  QoQ % 40.00% 57.17% 107.37% -71.72% 39.20% 59.73% -
  Horiz. % 286.90% 204.94% 130.39% 62.88% 222.34% 159.73% 100.00%
PBT 177,775 121,376 73,899 32,703 95,483 61,538 36,259 188.88%
  QoQ % 46.47% 64.25% 125.97% -65.75% 55.16% 69.72% -
  Horiz. % 490.29% 334.75% 203.81% 90.19% 263.34% 169.72% 100.00%
Tax -34,718 -24,581 -14,356 -6,315 -10,955 -8,011 -4,944 267.14%
  QoQ % -41.24% -71.22% -127.33% 42.36% -36.75% -62.03% -
  Horiz. % 702.22% 497.19% 290.37% 127.73% 221.58% 162.03% 100.00%
NP 143,057 96,795 59,543 26,388 84,528 53,527 31,315 175.58%
  QoQ % 47.79% 62.56% 125.64% -68.78% 57.92% 70.93% -
  Horiz. % 456.83% 309.10% 190.14% 84.27% 269.93% 170.93% 100.00%
NP to SH 142,909 96,681 59,481 26,375 84,511 53,484 31,256 175.73%
  QoQ % 47.81% 62.54% 125.52% -68.79% 58.01% 71.12% -
  Horiz. % 457.22% 309.32% 190.30% 84.38% 270.38% 171.12% 100.00%
Tax Rate 19.53 % 20.25 % 19.43 % 19.31 % 11.47 % 13.02 % 13.64 % 27.06%
  QoQ % -3.56% 4.22% 0.62% 68.35% -11.90% -4.55% -
  Horiz. % 143.18% 148.46% 142.45% 141.57% 84.09% 95.45% 100.00%
Total Cost 428,836 311,712 200,365 98,948 358,676 264,861 168,017 86.87%
  QoQ % 37.57% 55.57% 102.50% -72.41% 35.42% 57.64% -
  Horiz. % 255.23% 185.52% 119.25% 58.89% 213.48% 157.64% 100.00%
Net Worth 236,068 319,798 294,642 271,313 254,396 232,789 210,578 7.92%
  QoQ % -26.18% 8.54% 8.60% 6.65% 9.28% 10.55% -
  Horiz. % 112.10% 151.87% 139.92% 128.84% 120.81% 110.55% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 48,464 24,230 12,114 - 29,076 - 9,691 192.71%
  QoQ % 100.01% 100.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.05% 250.01% 125.00% 0.00% 300.01% 0.00% 100.00%
Div Payout % 33.91 % 25.06 % 20.37 % - % 34.41 % - % 31.01 % 6.15%
  QoQ % 35.32% 23.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.35% 80.81% 65.69% 0.00% 110.96% 0.00% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 236,068 319,798 294,642 271,313 254,396 232,789 210,578 7.92%
  QoQ % -26.18% 8.54% 8.60% 6.65% 9.28% 10.55% -
  Horiz. % 112.10% 151.87% 139.92% 128.84% 120.81% 110.55% 100.00%
NOSH 242,320 242,308 242,285 242,417 242,305 242,338 242,294 0.01%
  QoQ % 0.00% 0.01% -0.05% 0.05% -0.01% 0.02% -
  Horiz. % 100.01% 100.01% 100.00% 100.05% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.01 % 23.69 % 22.91 % 21.05 % 19.07 % 16.81 % 15.71 % 36.38%
  QoQ % 5.57% 3.40% 8.84% 10.38% 13.44% 7.00% -
  Horiz. % 159.20% 150.80% 145.83% 133.99% 121.39% 107.00% 100.00%
ROE 60.54 % 30.23 % 20.19 % 9.72 % 33.22 % 22.98 % 14.84 % 155.53%
  QoQ % 100.26% 49.73% 107.72% -70.74% 44.56% 54.85% -
  Horiz. % 407.95% 203.71% 136.05% 65.50% 223.85% 154.85% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 236.01 168.59 107.27 51.70 182.91 131.38 82.27 102.02%
  QoQ % 39.99% 57.16% 107.49% -71.73% 39.22% 59.69% -
  Horiz. % 286.87% 204.92% 130.39% 62.84% 222.33% 159.69% 100.00%
EPS 39.32 39.90 24.55 10.88 34.88 22.07 12.90 110.37%
  QoQ % -1.45% 62.53% 125.64% -68.81% 58.04% 71.09% -
  Horiz. % 304.81% 309.30% 190.31% 84.34% 270.39% 171.09% 100.00%
DPS 20.00 10.00 5.00 0.00 12.00 0.00 4.00 192.69%
  QoQ % 100.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 250.00% 125.00% 0.00% 300.00% 0.00% 100.00%
NAPS 0.9742 1.3198 1.2161 1.1192 1.0499 0.9606 0.8691 7.92%
  QoQ % -26.19% 8.53% 8.66% 6.60% 9.30% 10.53% -
  Horiz. % 112.09% 151.86% 139.93% 128.78% 120.80% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,350,947
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.07 12.19 7.76 3.74 13.23 9.50 5.95 102.03%
  QoQ % 40.03% 57.09% 107.49% -71.73% 39.26% 59.66% -
  Horiz. % 286.89% 204.87% 130.42% 62.86% 222.35% 159.66% 100.00%
EPS 4.26 2.89 1.78 0.79 2.52 1.60 0.93 176.07%
  QoQ % 47.40% 62.36% 125.32% -68.65% 57.50% 72.04% -
  Horiz. % 458.06% 310.75% 191.40% 84.95% 270.97% 172.04% 100.00%
DPS 1.45 0.72 0.36 0.00 0.87 0.00 0.29 192.69%
  QoQ % 101.39% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 248.28% 124.14% 0.00% 300.00% 0.00% 100.00%
NAPS 0.0704 0.0954 0.0879 0.0810 0.0759 0.0695 0.0628 7.92%
  QoQ % -26.21% 8.53% 8.52% 6.72% 9.21% 10.67% -
  Horiz. % 112.10% 151.91% 139.97% 128.98% 120.86% 110.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.8300 5.1800 4.2800 3.2500 2.0800 1.4000 1.2900 -
P/RPS 2.89 3.07 3.99 6.29 1.14 1.07 1.57 50.25%
  QoQ % -5.86% -23.06% -36.57% 451.75% 6.54% -31.85% -
  Horiz. % 184.08% 195.54% 254.14% 400.64% 72.61% 68.15% 100.00%
P/EPS 11.58 12.98 17.43 29.87 5.96 6.34 10.00 10.28%
  QoQ % -10.79% -25.53% -41.65% 401.17% -5.99% -36.60% -
  Horiz. % 115.80% 129.80% 174.30% 298.70% 59.60% 63.40% 100.00%
EY 8.63 7.70 5.74 3.35 16.77 15.76 10.00 -9.36%
  QoQ % 12.08% 34.15% 71.34% -80.02% 6.41% 57.60% -
  Horiz. % 86.30% 77.00% 57.40% 33.50% 167.70% 157.60% 100.00%
DY 2.93 1.93 1.17 0.00 5.77 0.00 3.10 -3.69%
  QoQ % 51.81% 64.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.52% 62.26% 37.74% 0.00% 186.13% 0.00% 100.00%
P/NAPS 7.01 3.92 3.52 2.90 1.98 1.46 1.48 182.30%
  QoQ % 78.83% 11.36% 21.38% 46.46% 35.62% -1.35% -
  Horiz. % 473.65% 264.86% 237.84% 195.95% 133.78% 98.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 -
Price 6.5400 6.0900 4.6800 4.3300 2.9700 1.5300 1.2000 -
P/RPS 2.77 3.61 4.36 8.37 1.62 1.16 1.46 53.32%
  QoQ % -23.27% -17.20% -47.91% 416.67% 39.66% -20.55% -
  Horiz. % 189.73% 247.26% 298.63% 573.29% 110.96% 79.45% 100.00%
P/EPS 11.09 15.26 19.06 39.80 8.52 6.93 9.30 12.46%
  QoQ % -27.33% -19.94% -52.11% 367.14% 22.94% -25.48% -
  Horiz. % 119.25% 164.09% 204.95% 427.96% 91.61% 74.52% 100.00%
EY 9.02 6.55 5.25 2.51 11.74 14.42 10.75 -11.05%
  QoQ % 37.71% 24.76% 109.16% -78.62% -18.59% 34.14% -
  Horiz. % 83.91% 60.93% 48.84% 23.35% 109.21% 134.14% 100.00%
DY 3.06 1.64 1.07 0.00 4.04 0.00 3.33 -5.49%
  QoQ % 86.59% 53.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.89% 49.25% 32.13% 0.00% 121.32% 0.00% 100.00%
P/NAPS 6.71 4.61 3.85 3.87 2.83 1.59 1.38 187.29%
  QoQ % 45.55% 19.74% -0.52% 36.75% 77.99% 15.22% -
  Horiz. % 486.23% 334.06% 278.99% 280.43% 205.07% 115.22% 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.
 


 

199  190  497  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.705+0.05 
 KNM 0.37+0.005 
 GPACKET 0.52+0.015 
 HSI-C5P 0.275+0.005 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.100.00 
 EKOVEST 0.8450.00 
Partners & Brokers