Highlights

[HARTA] QoQ Cumulative Quarter Result on 2010-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 07-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     55.56%    YoY -     42.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 448,913 219,371 734,921 542,393 354,270 169,958 571,893 -14.89%
  QoQ % 104.64% -70.15% 35.50% 53.10% 108.45% -70.28% -
  Horiz. % 78.50% 38.36% 128.51% 94.84% 61.95% 29.72% 100.00%
PBT 130,221 70,670 242,834 176,988 114,782 53,764 177,775 -18.73%
  QoQ % 84.27% -70.90% 37.20% 54.19% 113.49% -69.76% -
  Horiz. % 73.25% 39.75% 136.60% 99.56% 64.57% 30.24% 100.00%
Tax -29,304 -15,924 -52,510 -39,216 -26,221 -12,314 -34,718 -10.68%
  QoQ % -84.02% 69.67% -33.90% -49.56% -112.94% 64.53% -
  Horiz. % 84.41% 45.87% 151.25% 112.96% 75.53% 35.47% 100.00%
NP 100,917 54,746 190,324 137,772 88,561 41,450 143,057 -20.74%
  QoQ % 84.34% -71.24% 38.14% 55.57% 113.66% -71.03% -
  Horiz. % 70.54% 38.27% 133.04% 96.31% 61.91% 28.97% 100.00%
NP to SH 100,901 54,774 190,297 137,763 88,560 41,461 142,909 -20.69%
  QoQ % 84.21% -71.22% 38.13% 55.56% 113.60% -70.99% -
  Horiz. % 70.61% 38.33% 133.16% 96.40% 61.97% 29.01% 100.00%
Tax Rate 22.50 % 22.53 % 21.62 % 22.16 % 22.84 % 22.90 % 19.53 % 9.89%
  QoQ % -0.13% 4.21% -2.44% -2.98% -0.26% 17.26% -
  Horiz. % 115.21% 115.36% 110.70% 113.47% 116.95% 117.26% 100.00%
Total Cost 347,996 164,625 544,597 404,621 265,709 128,508 428,836 -12.99%
  QoQ % 111.39% -69.77% 34.59% 52.28% 106.76% -70.03% -
  Horiz. % 81.15% 38.39% 126.99% 94.35% 61.96% 29.97% 100.00%
Net Worth 555,228 529,045 494,505 458,034 422,159 386,815 236,068 76.77%
  QoQ % 4.95% 6.98% 7.96% 8.50% 9.14% 63.86% -
  Horiz. % 235.20% 224.11% 209.48% 194.03% 178.83% 163.86% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 21,832 - 76,340 32,714 14,535 - 48,464 -41.21%
  QoQ % 0.00% 0.00% 133.36% 125.06% 0.00% 0.00% -
  Horiz. % 45.05% 0.00% 157.52% 67.50% 29.99% 0.00% 100.00%
Div Payout % 21.64 % - % 40.12 % 23.75 % 16.41 % - % 33.91 % -25.86%
  QoQ % 0.00% 0.00% 68.93% 44.73% 0.00% 0.00% -
  Horiz. % 63.82% 0.00% 118.31% 70.04% 48.39% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 555,228 529,045 494,505 458,034 422,159 386,815 236,068 76.77%
  QoQ % 4.95% 6.98% 7.96% 8.50% 9.14% 63.86% -
  Horiz. % 235.20% 224.11% 209.48% 194.03% 178.83% 163.86% 100.00%
NOSH 363,869 363,705 363,527 363,490 363,397 242,320 242,320 31.10%
  QoQ % 0.05% 0.05% 0.01% 0.03% 49.97% 0.00% -
  Horiz. % 150.16% 150.09% 150.02% 150.00% 149.97% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.48 % 24.96 % 25.90 % 25.40 % 25.00 % 24.39 % 25.01 % -6.86%
  QoQ % -9.94% -3.63% 1.97% 1.60% 2.50% -2.48% -
  Horiz. % 89.88% 99.80% 103.56% 101.56% 99.96% 97.52% 100.00%
ROE 18.17 % 10.35 % 38.48 % 30.08 % 20.98 % 10.72 % 60.54 % -55.14%
  QoQ % 75.56% -73.10% 27.93% 43.37% 95.71% -82.29% -
  Horiz. % 30.01% 17.10% 63.56% 49.69% 34.65% 17.71% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.37 60.32 202.16 149.22 97.49 70.14 236.01 -35.08%
  QoQ % 104.53% -70.16% 35.48% 53.06% 38.99% -70.28% -
  Horiz. % 52.27% 25.56% 85.66% 63.23% 41.31% 29.72% 100.00%
EPS 27.73 15.06 52.35 37.90 24.37 17.11 39.32 -20.75%
  QoQ % 84.13% -71.23% 38.13% 55.52% 42.43% -56.49% -
  Horiz. % 70.52% 38.30% 133.14% 96.39% 61.98% 43.51% 100.00%
DPS 6.00 0.00 21.00 9.00 4.00 0.00 20.00 -55.15%
  QoQ % 0.00% 0.00% 133.33% 125.00% 0.00% 0.00% -
  Horiz. % 30.00% 0.00% 105.00% 45.00% 20.00% 0.00% 100.00%
NAPS 1.5259 1.4546 1.3603 1.2601 1.1617 1.5963 0.9742 34.83%
  QoQ % 4.90% 6.93% 7.95% 8.47% -27.23% 63.86% -
  Horiz. % 156.63% 149.31% 139.63% 129.35% 119.25% 163.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,350,947
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.40 6.55 21.93 16.19 10.57 5.07 17.07 -14.89%
  QoQ % 104.58% -70.13% 35.45% 53.17% 108.48% -70.30% -
  Horiz. % 78.50% 38.37% 128.47% 94.84% 61.92% 29.70% 100.00%
EPS 3.01 1.63 5.68 4.11 2.64 1.24 4.26 -20.65%
  QoQ % 84.66% -71.30% 38.20% 55.68% 112.90% -70.89% -
  Horiz. % 70.66% 38.26% 133.33% 96.48% 61.97% 29.11% 100.00%
DPS 0.65 0.00 2.28 0.98 0.43 0.00 1.45 -41.40%
  QoQ % 0.00% 0.00% 132.65% 127.91% 0.00% 0.00% -
  Horiz. % 44.83% 0.00% 157.24% 67.59% 29.66% 0.00% 100.00%
NAPS 0.1657 0.1579 0.1476 0.1367 0.1260 0.1154 0.0704 76.85%
  QoQ % 4.94% 6.98% 7.97% 8.49% 9.19% 63.92% -
  Horiz. % 235.37% 224.29% 209.66% 194.18% 178.98% 163.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.5800 4.6500 4.5400 4.4500 3.9200 6.6900 6.8300 -
P/RPS 3.71 7.71 2.25 2.98 4.02 9.54 2.89 18.10%
  QoQ % -51.88% 242.67% -24.50% -25.87% -57.86% 230.10% -
  Horiz. % 128.37% 266.78% 77.85% 103.11% 139.10% 330.10% 100.00%
P/EPS 16.52 30.88 8.67 11.74 16.09 39.10 11.58 26.70%
  QoQ % -46.50% 256.17% -26.15% -27.04% -58.85% 237.65% -
  Horiz. % 142.66% 266.67% 74.87% 101.38% 138.95% 337.65% 100.00%
EY 6.05 3.24 11.53 8.52 6.22 2.56 8.63 -21.07%
  QoQ % 86.73% -71.90% 35.33% 36.98% 142.97% -70.34% -
  Horiz. % 70.10% 37.54% 133.60% 98.73% 72.07% 29.66% 100.00%
DY 1.31 0.00 4.63 2.02 1.02 0.00 2.93 -41.50%
  QoQ % 0.00% 0.00% 129.21% 98.04% 0.00% 0.00% -
  Horiz. % 44.71% 0.00% 158.02% 68.94% 34.81% 0.00% 100.00%
P/NAPS 3.00 3.20 3.34 3.53 3.37 4.19 7.01 -43.18%
  QoQ % -6.25% -4.19% -5.38% 4.75% -19.57% -40.23% -
  Horiz. % 42.80% 45.65% 47.65% 50.36% 48.07% 59.77% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 -
Price 4.5500 4.4900 4.7500 4.6900 4.6100 6.5800 6.5400 -
P/RPS 3.69 7.44 2.35 3.14 4.73 9.38 2.77 21.05%
  QoQ % -50.40% 216.60% -25.16% -33.62% -49.57% 238.63% -
  Horiz. % 133.21% 268.59% 84.84% 113.36% 170.76% 338.63% 100.00%
P/EPS 16.41 29.81 9.07 12.37 18.92 38.46 11.09 29.82%
  QoQ % -44.95% 228.67% -26.68% -34.62% -50.81% 246.80% -
  Horiz. % 147.97% 268.80% 81.79% 111.54% 170.60% 346.80% 100.00%
EY 6.09 3.35 11.02 8.08 5.29 2.60 9.02 -23.02%
  QoQ % 81.79% -69.60% 36.39% 52.74% 103.46% -71.18% -
  Horiz. % 67.52% 37.14% 122.17% 89.58% 58.65% 28.82% 100.00%
DY 1.32 0.00 4.42 1.92 0.87 0.00 3.06 -42.88%
  QoQ % 0.00% 0.00% 130.21% 120.69% 0.00% 0.00% -
  Horiz. % 43.14% 0.00% 144.44% 62.75% 28.43% 0.00% 100.00%
P/NAPS 2.98 3.09 3.49 3.72 3.97 4.12 6.71 -41.76%
  QoQ % -3.56% -11.46% -6.18% -6.30% -3.64% -38.60% -
  Horiz. % 44.41% 46.05% 52.01% 55.44% 59.17% 61.40% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers