Highlights

[HARTA] QoQ Cumulative Quarter Result on 2008-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 13-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     71.12%    YoY -     -12.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 259,908 125,336 443,204 318,388 199,332 87,837 257,581 0.60%
  QoQ % 107.37% -71.72% 39.20% 59.73% 126.93% -65.90% -
  Horiz. % 100.90% 48.66% 172.06% 123.61% 77.39% 34.10% 100.00%
PBT 73,899 32,703 95,483 61,538 36,259 14,804 76,095 -1.93%
  QoQ % 125.97% -65.75% 55.16% 69.72% 144.93% -80.55% -
  Horiz. % 97.11% 42.98% 125.48% 80.87% 47.65% 19.45% 100.00%
Tax -14,356 -6,315 -10,955 -8,011 -4,944 -1,888 -5,798 82.92%
  QoQ % -127.33% 42.36% -36.75% -62.03% -161.86% 67.44% -
  Horiz. % 247.60% 108.92% 188.94% 138.17% 85.27% 32.56% 100.00%
NP 59,543 26,388 84,528 53,527 31,315 12,916 70,297 -10.47%
  QoQ % 125.64% -68.78% 57.92% 70.93% 142.45% -81.63% -
  Horiz. % 84.70% 37.54% 120.24% 76.14% 44.55% 18.37% 100.00%
NP to SH 59,481 26,375 84,511 53,484 31,256 12,889 70,250 -10.49%
  QoQ % 125.52% -68.79% 58.01% 71.12% 142.50% -81.65% -
  Horiz. % 84.67% 37.54% 120.30% 76.13% 44.49% 18.35% 100.00%
Tax Rate 19.43 % 19.31 % 11.47 % 13.02 % 13.64 % 12.75 % 7.62 % 86.54%
  QoQ % 0.62% 68.35% -11.90% -4.55% 6.98% 67.32% -
  Horiz. % 254.99% 253.41% 150.52% 170.87% 179.00% 167.32% 100.00%
Total Cost 200,365 98,948 358,676 264,861 168,017 74,921 187,284 4.60%
  QoQ % 102.50% -72.41% 35.42% 57.64% 124.26% -60.00% -
  Horiz. % 106.98% 52.83% 191.51% 141.42% 89.71% 40.00% 100.00%
Net Worth 294,642 271,313 254,396 232,789 210,578 192,365 162,737 48.50%
  QoQ % 8.60% 6.65% 9.28% 10.55% 9.47% 18.21% -
  Horiz. % 181.05% 166.72% 156.32% 143.05% 129.40% 118.21% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 12,114 - 29,076 - 9,691 - 10,921 7.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.92% 0.00% 266.22% 0.00% 88.74% 0.00% 100.00%
Div Payout % 20.37 % - % 34.41 % - % 31.01 % - % 15.55 % 19.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.00% 0.00% 221.29% 0.00% 199.42% 0.00% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 294,642 271,313 254,396 232,789 210,578 192,365 162,737 48.50%
  QoQ % 8.60% 6.65% 9.28% 10.55% 9.47% 18.21% -
  Horiz. % 181.05% 166.72% 156.32% 143.05% 129.40% 118.21% 100.00%
NOSH 242,285 242,417 242,305 242,338 242,294 242,274 218,439 7.14%
  QoQ % -0.05% 0.05% -0.01% 0.02% 0.01% 10.91% -
  Horiz. % 110.92% 110.98% 110.93% 110.94% 110.92% 110.91% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.91 % 21.05 % 19.07 % 16.81 % 15.71 % 14.70 % 27.29 % -11.00%
  QoQ % 8.84% 10.38% 13.44% 7.00% 6.87% -46.13% -
  Horiz. % 83.95% 77.13% 69.88% 61.60% 57.57% 53.87% 100.00%
ROE 20.19 % 9.72 % 33.22 % 22.98 % 14.84 % 6.70 % 43.17 % -39.72%
  QoQ % 107.72% -70.74% 44.56% 54.85% 121.49% -84.48% -
  Horiz. % 46.77% 22.52% 76.95% 53.23% 34.38% 15.52% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 107.27 51.70 182.91 131.38 82.27 36.26 117.92 -6.11%
  QoQ % 107.49% -71.73% 39.22% 59.69% 126.89% -69.25% -
  Horiz. % 90.97% 43.84% 155.11% 111.41% 69.77% 30.75% 100.00%
EPS 24.55 10.88 34.88 22.07 12.90 5.32 32.16 -16.46%
  QoQ % 125.64% -68.81% 58.04% 71.09% 142.48% -83.46% -
  Horiz. % 76.34% 33.83% 108.46% 68.63% 40.11% 16.54% 100.00%
DPS 5.00 0.00 12.00 0.00 4.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 240.00% 0.00% 80.00% 0.00% 100.00%
NAPS 1.2161 1.1192 1.0499 0.9606 0.8691 0.7940 0.7450 38.59%
  QoQ % 8.66% 6.60% 9.30% 10.53% 9.46% 6.58% -
  Horiz. % 163.23% 150.23% 140.93% 128.94% 116.66% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.74 3.73 13.19 9.48 5.93 2.61 7.67 0.61%
  QoQ % 107.51% -71.72% 39.14% 59.87% 127.20% -65.97% -
  Horiz. % 100.91% 48.63% 171.97% 123.60% 77.31% 34.03% 100.00%
EPS 1.77 0.78 2.52 1.59 0.93 0.38 2.09 -10.48%
  QoQ % 126.92% -69.05% 58.49% 70.97% 144.74% -81.82% -
  Horiz. % 84.69% 37.32% 120.57% 76.08% 44.50% 18.18% 100.00%
DPS 0.36 0.00 0.87 0.00 0.29 0.00 0.33 5.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 263.64% 0.00% 87.88% 0.00% 100.00%
NAPS 0.0877 0.0807 0.0757 0.0693 0.0627 0.0573 0.0484 48.58%
  QoQ % 8.67% 6.61% 9.24% 10.53% 9.42% 18.39% -
  Horiz. % 181.20% 166.74% 156.40% 143.18% 129.55% 118.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 4.2800 3.2500 2.0800 1.4000 1.2900 1.2700 0.0000 -
P/RPS 3.99 6.29 1.14 1.07 1.57 3.50 0.00 -
  QoQ % -36.57% 451.75% 6.54% -31.85% -55.14% 0.00% -
  Horiz. % 114.00% 179.71% 32.57% 30.57% 44.86% 100.00% -
P/EPS 17.43 29.87 5.96 6.34 10.00 23.87 0.00 -
  QoQ % -41.65% 401.17% -5.99% -36.60% -58.11% 0.00% -
  Horiz. % 73.02% 125.14% 24.97% 26.56% 41.89% 100.00% -
EY 5.74 3.35 16.77 15.76 10.00 4.19 0.00 -
  QoQ % 71.34% -80.02% 6.41% 57.60% 138.66% 0.00% -
  Horiz. % 136.99% 79.95% 400.24% 376.13% 238.66% 100.00% -
DY 1.17 0.00 5.77 0.00 3.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.74% 0.00% 186.13% 0.00% 100.00% - -
P/NAPS 3.52 2.90 1.98 1.46 1.48 1.60 0.00 -
  QoQ % 21.38% 46.46% 35.62% -1.35% -7.50% 0.00% -
  Horiz. % 220.00% 181.25% 123.75% 91.25% 92.50% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 29/05/08 -
Price 4.6800 4.3300 2.9700 1.5300 1.2000 1.2100 1.4400 -
P/RPS 4.36 8.37 1.62 1.16 1.46 3.34 1.22 133.57%
  QoQ % -47.91% 416.67% 39.66% -20.55% -56.29% 173.77% -
  Horiz. % 357.38% 686.07% 132.79% 95.08% 119.67% 273.77% 100.00%
P/EPS 19.06 39.80 8.52 6.93 9.30 22.74 4.48 162.33%
  QoQ % -52.11% 367.14% 22.94% -25.48% -59.10% 407.59% -
  Horiz. % 425.45% 888.39% 190.18% 154.69% 207.59% 507.59% 100.00%
EY 5.25 2.51 11.74 14.42 10.75 4.40 22.33 -61.87%
  QoQ % 109.16% -78.62% -18.59% 34.14% 144.32% -80.30% -
  Horiz. % 23.51% 11.24% 52.58% 64.58% 48.14% 19.70% 100.00%
DY 1.07 0.00 4.04 0.00 3.33 0.00 3.47 -54.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.84% 0.00% 116.43% 0.00% 95.97% 0.00% 100.00%
P/NAPS 3.85 3.87 2.83 1.59 1.38 1.52 1.93 58.40%
  QoQ % -0.52% 36.75% 77.99% 15.22% -9.21% -21.24% -
  Horiz. % 199.48% 200.52% 146.63% 82.38% 71.50% 78.76% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers