Highlights

[HARTA] QoQ Cumulative 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 -     125.52%    YoY -     90.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 169,958 571,893 408,507 259,908 125,336 443,204 318,388 -34.27%
  QoQ % -70.28% 40.00% 57.17% 107.37% -71.72% 39.20% -
  Horiz. % 53.38% 179.62% 128.30% 81.63% 39.37% 139.20% 100.00%
PBT 53,764 177,775 121,376 73,899 32,703 95,483 61,538 -8.63%
  QoQ % -69.76% 46.47% 64.25% 125.97% -65.75% 55.16% -
  Horiz. % 87.37% 288.89% 197.24% 120.09% 53.14% 155.16% 100.00%
Tax -12,314 -34,718 -24,581 -14,356 -6,315 -10,955 -8,011 33.30%
  QoQ % 64.53% -41.24% -71.22% -127.33% 42.36% -36.75% -
  Horiz. % 153.71% 433.38% 306.84% 179.20% 78.83% 136.75% 100.00%
NP 41,450 143,057 96,795 59,543 26,388 84,528 53,527 -15.71%
  QoQ % -71.03% 47.79% 62.56% 125.64% -68.78% 57.92% -
  Horiz. % 77.44% 267.26% 180.83% 111.24% 49.30% 157.92% 100.00%
NP to SH 41,461 142,909 96,681 59,481 26,375 84,511 53,484 -15.65%
  QoQ % -70.99% 47.81% 62.54% 125.52% -68.79% 58.01% -
  Horiz. % 77.52% 267.20% 180.77% 111.21% 49.31% 158.01% 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 128,508 428,836 311,712 200,365 98,948 358,676 264,861 -38.34%
  QoQ % -70.03% 37.57% 55.57% 102.50% -72.41% 35.42% -
  Horiz. % 48.52% 161.91% 117.69% 75.65% 37.36% 135.42% 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 24,230 12,114 - 29,076 - -
  QoQ % 0.00% 100.01% 100.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.68% 83.33% 41.66% 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 10.72 % 60.54 % 30.23 % 20.19 % 9.72 % 33.22 % 22.98 % -39.93%
  QoQ % -82.29% 100.26% 49.73% 107.72% -70.74% 44.56% -
  Horiz. % 46.65% 263.45% 131.55% 87.86% 42.30% 144.56% 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 70.14 236.01 168.59 107.27 51.70 182.91 131.38 -34.27%
  QoQ % -70.28% 39.99% 57.16% 107.49% -71.73% 39.22% -
  Horiz. % 53.39% 179.64% 128.32% 81.65% 39.35% 139.22% 100.00%
EPS 17.11 39.32 39.90 24.55 10.88 34.88 22.07 -15.65%
  QoQ % -56.49% -1.45% 62.53% 125.64% -68.81% 58.04% -
  Horiz. % 77.53% 178.16% 180.79% 111.24% 49.30% 158.04% 100.00%
DPS 0.00 20.00 10.00 5.00 0.00 12.00 0.00 -
  QoQ % 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 83.33% 41.67% 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 - 3,372,159
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.04 16.96 12.11 7.71 3.72 13.14 9.44 -34.26%
  QoQ % -70.28% 40.05% 57.07% 107.26% -71.69% 39.19% -
  Horiz. % 53.39% 179.66% 128.28% 81.67% 39.41% 139.19% 100.00%
EPS 1.23 4.24 2.87 1.76 0.78 2.51 1.59 -15.77%
  QoQ % -70.99% 47.74% 63.07% 125.64% -68.92% 57.86% -
  Horiz. % 77.36% 266.67% 180.50% 110.69% 49.06% 157.86% 100.00%
DPS 0.00 1.44 0.72 0.36 0.00 0.86 0.00 -
  QoQ % 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.44% 83.72% 41.86% 0.00% 100.00% -
NAPS 0.1147 0.0700 0.0948 0.0874 0.0805 0.0754 0.0690 40.46%
  QoQ % 63.86% -26.16% 8.47% 8.57% 6.76% 9.28% -
  Horiz. % 166.23% 101.45% 137.39% 126.67% 116.67% 109.28% 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 9.54 2.89 3.07 3.99 6.29 1.14 1.07 331.70%
  QoQ % 230.10% -5.86% -23.06% -36.57% 451.75% 6.54% -
  Horiz. % 891.59% 270.09% 286.92% 372.90% 587.85% 106.54% 100.00%
P/EPS 39.10 11.58 12.98 17.43 29.87 5.96 6.34 237.42%
  QoQ % 237.65% -10.79% -25.53% -41.65% 401.17% -5.99% -
  Horiz. % 616.72% 182.65% 204.73% 274.92% 471.14% 94.01% 100.00%
EY 2.56 8.63 7.70 5.74 3.35 16.77 15.76 -70.33%
  QoQ % -70.34% 12.08% 34.15% 71.34% -80.02% 6.41% -
  Horiz. % 16.24% 54.76% 48.86% 36.42% 21.26% 106.41% 100.00%
DY 0.00 2.93 1.93 1.17 0.00 5.77 0.00 -
  QoQ % 0.00% 51.81% 64.96% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.78% 33.45% 20.28% 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 9.38 2.77 3.61 4.36 8.37 1.62 1.16 304.41%
  QoQ % 238.63% -23.27% -17.20% -47.91% 416.67% 39.66% -
  Horiz. % 808.62% 238.79% 311.21% 375.86% 721.55% 139.66% 100.00%
P/EPS 38.46 11.09 15.26 19.06 39.80 8.52 6.93 214.45%
  QoQ % 246.80% -27.33% -19.94% -52.11% 367.14% 22.94% -
  Horiz. % 554.98% 160.03% 220.20% 275.04% 574.31% 122.94% 100.00%
EY 2.60 9.02 6.55 5.25 2.51 11.74 14.42 -68.18%
  QoQ % -71.18% 37.71% 24.76% 109.16% -78.62% -18.59% -
  Horiz. % 18.03% 62.55% 45.42% 36.41% 17.41% 81.41% 100.00%
DY 0.00 3.06 1.64 1.07 0.00 4.04 0.00 -
  QoQ % 0.00% 86.59% 53.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.74% 40.59% 26.49% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers