Highlights

[HARTA] QoQ Cumulative Quarter Result on 2010-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -70.99%    YoY -     57.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 734,921 542,393 354,270 169,958 571,893 408,507 259,908 100.09%
  QoQ % 35.50% 53.10% 108.45% -70.28% 40.00% 57.17% -
  Horiz. % 282.76% 208.69% 136.31% 65.39% 220.04% 157.17% 100.00%
PBT 242,834 176,988 114,782 53,764 177,775 121,376 73,899 121.19%
  QoQ % 37.20% 54.19% 113.49% -69.76% 46.47% 64.25% -
  Horiz. % 328.60% 239.50% 155.32% 72.75% 240.56% 164.25% 100.00%
Tax -52,510 -39,216 -26,221 -12,314 -34,718 -24,581 -14,356 137.58%
  QoQ % -33.90% -49.56% -112.94% 64.53% -41.24% -71.22% -
  Horiz. % 365.77% 273.17% 182.65% 85.78% 241.84% 171.22% 100.00%
NP 190,324 137,772 88,561 41,450 143,057 96,795 59,543 117.14%
  QoQ % 38.14% 55.57% 113.66% -71.03% 47.79% 62.56% -
  Horiz. % 319.64% 231.38% 148.73% 69.61% 240.26% 162.56% 100.00%
NP to SH 190,297 137,763 88,560 41,461 142,909 96,681 59,481 117.28%
  QoQ % 38.13% 55.56% 113.60% -70.99% 47.81% 62.54% -
  Horiz. % 319.93% 231.61% 148.89% 69.70% 240.26% 162.54% 100.00%
Tax Rate 21.62 % 22.16 % 22.84 % 22.90 % 19.53 % 20.25 % 19.43 % 7.39%
  QoQ % -2.44% -2.98% -0.26% 17.26% -3.56% 4.22% -
  Horiz. % 111.27% 114.05% 117.55% 117.86% 100.51% 104.22% 100.00%
Total Cost 544,597 404,621 265,709 128,508 428,836 311,712 200,365 94.88%
  QoQ % 34.59% 52.28% 106.76% -70.03% 37.57% 55.57% -
  Horiz. % 271.80% 201.94% 132.61% 64.14% 214.03% 155.57% 100.00%
Net Worth 494,505 458,034 422,159 386,815 236,068 319,798 294,642 41.27%
  QoQ % 7.96% 8.50% 9.14% 63.86% -26.18% 8.54% -
  Horiz. % 167.83% 155.45% 143.28% 131.28% 80.12% 108.54% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 76,340 32,714 14,535 - 48,464 24,230 12,114 241.55%
  QoQ % 133.36% 125.06% 0.00% 0.00% 100.01% 100.02% -
  Horiz. % 630.17% 270.05% 119.99% 0.00% 400.06% 200.02% 100.00%
Div Payout % 40.12 % 23.75 % 16.41 % - % 33.91 % 25.06 % 20.37 % 57.19%
  QoQ % 68.93% 44.73% 0.00% 0.00% 35.32% 23.02% -
  Horiz. % 196.96% 116.59% 80.56% 0.00% 166.47% 123.02% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 494,505 458,034 422,159 386,815 236,068 319,798 294,642 41.27%
  QoQ % 7.96% 8.50% 9.14% 63.86% -26.18% 8.54% -
  Horiz. % 167.83% 155.45% 143.28% 131.28% 80.12% 108.54% 100.00%
NOSH 363,527 363,490 363,397 242,320 242,320 242,308 242,285 31.09%
  QoQ % 0.01% 0.03% 49.97% 0.00% 0.00% 0.01% -
  Horiz. % 150.04% 150.03% 149.99% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.90 % 25.40 % 25.00 % 24.39 % 25.01 % 23.69 % 22.91 % 8.53%
  QoQ % 1.97% 1.60% 2.50% -2.48% 5.57% 3.40% -
  Horiz. % 113.05% 110.87% 109.12% 106.46% 109.17% 103.40% 100.00%
ROE 38.48 % 30.08 % 20.98 % 10.72 % 60.54 % 30.23 % 20.19 % 53.78%
  QoQ % 27.93% 43.37% 95.71% -82.29% 100.26% 49.73% -
  Horiz. % 190.59% 148.98% 103.91% 53.10% 299.85% 149.73% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 202.16 149.22 97.49 70.14 236.01 168.59 107.27 52.63%
  QoQ % 35.48% 53.06% 38.99% -70.28% 39.99% 57.16% -
  Horiz. % 188.46% 139.11% 90.88% 65.39% 220.01% 157.16% 100.00%
EPS 52.35 37.90 24.37 17.11 39.32 39.90 24.55 65.75%
  QoQ % 38.13% 55.52% 42.43% -56.49% -1.45% 62.53% -
  Horiz. % 213.24% 154.38% 99.27% 69.69% 160.16% 162.53% 100.00%
DPS 21.00 9.00 4.00 0.00 20.00 10.00 5.00 160.54%
  QoQ % 133.33% 125.00% 0.00% 0.00% 100.00% 100.00% -
  Horiz. % 420.00% 180.00% 80.00% 0.00% 400.00% 200.00% 100.00%
NAPS 1.3603 1.2601 1.1617 1.5963 0.9742 1.3198 1.2161 7.76%
  QoQ % 7.95% 8.47% -27.23% 63.86% -26.19% 8.53% -
  Horiz. % 111.86% 103.62% 95.53% 131.26% 80.11% 108.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,350,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.93 16.19 10.57 5.07 17.07 12.19 7.76 100.01%
  QoQ % 35.45% 53.17% 108.48% -70.30% 40.03% 57.09% -
  Horiz. % 282.60% 208.63% 136.21% 65.34% 219.97% 157.09% 100.00%
EPS 5.68 4.11 2.64 1.24 4.26 2.89 1.78 116.90%
  QoQ % 38.20% 55.68% 112.90% -70.89% 47.40% 62.36% -
  Horiz. % 319.10% 230.90% 148.31% 69.66% 239.33% 162.36% 100.00%
DPS 2.28 0.98 0.43 0.00 1.45 0.72 0.36 242.70%
  QoQ % 132.65% 127.91% 0.00% 0.00% 101.39% 100.00% -
  Horiz. % 633.33% 272.22% 119.44% 0.00% 402.78% 200.00% 100.00%
NAPS 0.1476 0.1367 0.1260 0.1154 0.0704 0.0954 0.0879 41.32%
  QoQ % 7.97% 8.49% 9.19% 63.92% -26.21% 8.53% -
  Horiz. % 167.92% 155.52% 143.34% 131.29% 80.09% 108.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.5400 4.4500 3.9200 6.6900 6.8300 5.1800 4.2800 -
P/RPS 2.25 2.98 4.02 9.54 2.89 3.07 3.99 -31.77%
  QoQ % -24.50% -25.87% -57.86% 230.10% -5.86% -23.06% -
  Horiz. % 56.39% 74.69% 100.75% 239.10% 72.43% 76.94% 100.00%
P/EPS 8.67 11.74 16.09 39.10 11.58 12.98 17.43 -37.25%
  QoQ % -26.15% -27.04% -58.85% 237.65% -10.79% -25.53% -
  Horiz. % 49.74% 67.36% 92.31% 224.33% 66.44% 74.47% 100.00%
EY 11.53 8.52 6.22 2.56 8.63 7.70 5.74 59.27%
  QoQ % 35.33% 36.98% 142.97% -70.34% 12.08% 34.15% -
  Horiz. % 200.87% 148.43% 108.36% 44.60% 150.35% 134.15% 100.00%
DY 4.63 2.02 1.02 0.00 2.93 1.93 1.17 150.40%
  QoQ % 129.21% 98.04% 0.00% 0.00% 51.81% 64.96% -
  Horiz. % 395.73% 172.65% 87.18% 0.00% 250.43% 164.96% 100.00%
P/NAPS 3.34 3.53 3.37 4.19 7.01 3.92 3.52 -3.44%
  QoQ % -5.38% 4.75% -19.57% -40.23% 78.83% 11.36% -
  Horiz. % 94.89% 100.28% 95.74% 119.03% 199.15% 111.36% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 -
Price 4.7500 4.6900 4.6100 6.5800 6.5400 6.0900 4.6800 -
P/RPS 2.35 3.14 4.73 9.38 2.77 3.61 4.36 -33.80%
  QoQ % -25.16% -33.62% -49.57% 238.63% -23.27% -17.20% -
  Horiz. % 53.90% 72.02% 108.49% 215.14% 63.53% 82.80% 100.00%
P/EPS 9.07 12.37 18.92 38.46 11.09 15.26 19.06 -39.08%
  QoQ % -26.68% -34.62% -50.81% 246.80% -27.33% -19.94% -
  Horiz. % 47.59% 64.90% 99.27% 201.78% 58.18% 80.06% 100.00%
EY 11.02 8.08 5.29 2.60 9.02 6.55 5.25 64.01%
  QoQ % 36.39% 52.74% 103.46% -71.18% 37.71% 24.76% -
  Horiz. % 209.90% 153.90% 100.76% 49.52% 171.81% 124.76% 100.00%
DY 4.42 1.92 0.87 0.00 3.06 1.64 1.07 157.67%
  QoQ % 130.21% 120.69% 0.00% 0.00% 86.59% 53.27% -
  Horiz. % 413.08% 179.44% 81.31% 0.00% 285.98% 153.27% 100.00%
P/NAPS 3.49 3.72 3.97 4.12 6.71 4.61 3.85 -6.34%
  QoQ % -6.18% -6.30% -3.64% -38.60% 45.55% 19.74% -
  Horiz. % 90.65% 96.62% 103.12% 107.01% 174.29% 119.74% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers