Highlights

[HARTA] QoQ Cumulative Quarter Result on 2009-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 20-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     58.01%    YoY -     20.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 408,507 259,908 125,336 443,204 318,388 199,332 87,837 177.84%
  QoQ % 57.17% 107.37% -71.72% 39.20% 59.73% 126.93% -
  Horiz. % 465.07% 295.90% 142.69% 504.58% 362.48% 226.93% 100.00%
PBT 121,376 73,899 32,703 95,483 61,538 36,259 14,804 305.05%
  QoQ % 64.25% 125.97% -65.75% 55.16% 69.72% 144.93% -
  Horiz. % 819.89% 499.18% 220.91% 644.98% 415.68% 244.93% 100.00%
Tax -24,581 -14,356 -6,315 -10,955 -8,011 -4,944 -1,888 450.85%
  QoQ % -71.22% -127.33% 42.36% -36.75% -62.03% -161.86% -
  Horiz. % 1,301.96% 760.38% 334.48% 580.24% 424.31% 261.86% 100.00%
NP 96,795 59,543 26,388 84,528 53,527 31,315 12,916 281.55%
  QoQ % 62.56% 125.64% -68.78% 57.92% 70.93% 142.45% -
  Horiz. % 749.42% 461.00% 204.30% 654.44% 414.42% 242.45% 100.00%
NP to SH 96,681 59,481 26,375 84,511 53,484 31,256 12,889 281.79%
  QoQ % 62.54% 125.52% -68.79% 58.01% 71.12% 142.50% -
  Horiz. % 750.10% 461.49% 204.63% 655.68% 414.96% 242.50% 100.00%
Tax Rate 20.25 % 19.43 % 19.31 % 11.47 % 13.02 % 13.64 % 12.75 % 36.01%
  QoQ % 4.22% 0.62% 68.35% -11.90% -4.55% 6.98% -
  Horiz. % 158.82% 152.39% 151.45% 89.96% 102.12% 106.98% 100.00%
Total Cost 311,712 200,365 98,948 358,676 264,861 168,017 74,921 158.01%
  QoQ % 55.57% 102.50% -72.41% 35.42% 57.64% 124.26% -
  Horiz. % 416.05% 267.44% 132.07% 478.74% 353.52% 224.26% 100.00%
Net Worth 319,798 294,642 271,313 254,396 232,789 210,578 192,365 40.20%
  QoQ % 8.54% 8.60% 6.65% 9.28% 10.55% 9.47% -
  Horiz. % 166.24% 153.17% 141.04% 132.25% 121.01% 109.47% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 24,230 12,114 - 29,076 - 9,691 - -
  QoQ % 100.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.01% 125.00% 0.00% 300.01% 0.00% 100.00% -
Div Payout % 25.06 % 20.37 % - % 34.41 % - % 31.01 % - % -
  QoQ % 23.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.81% 65.69% 0.00% 110.96% 0.00% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 319,798 294,642 271,313 254,396 232,789 210,578 192,365 40.20%
  QoQ % 8.54% 8.60% 6.65% 9.28% 10.55% 9.47% -
  Horiz. % 166.24% 153.17% 141.04% 132.25% 121.01% 109.47% 100.00%
NOSH 242,308 242,285 242,417 242,305 242,338 242,294 242,274 0.01%
  QoQ % 0.01% -0.05% 0.05% -0.01% 0.02% 0.01% -
  Horiz. % 100.01% 100.00% 100.06% 100.01% 100.03% 100.01% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.69 % 22.91 % 21.05 % 19.07 % 16.81 % 15.71 % 14.70 % 37.34%
  QoQ % 3.40% 8.84% 10.38% 13.44% 7.00% 6.87% -
  Horiz. % 161.16% 155.85% 143.20% 129.73% 114.35% 106.87% 100.00%
ROE 30.23 % 20.19 % 9.72 % 33.22 % 22.98 % 14.84 % 6.70 % 172.30%
  QoQ % 49.73% 107.72% -70.74% 44.56% 54.85% 121.49% -
  Horiz. % 451.19% 301.34% 145.07% 495.82% 342.99% 221.49% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.59 107.27 51.70 182.91 131.38 82.27 36.26 177.79%
  QoQ % 57.16% 107.49% -71.73% 39.22% 59.69% 126.89% -
  Horiz. % 464.95% 295.84% 142.58% 504.44% 362.33% 226.89% 100.00%
EPS 39.90 24.55 10.88 34.88 22.07 12.90 5.32 281.75%
  QoQ % 62.53% 125.64% -68.81% 58.04% 71.09% 142.48% -
  Horiz. % 750.00% 461.47% 204.51% 655.64% 414.85% 242.48% 100.00%
DPS 10.00 5.00 0.00 12.00 0.00 4.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 125.00% 0.00% 300.00% 0.00% 100.00% -
NAPS 1.3198 1.2161 1.1192 1.0499 0.9606 0.8691 0.7940 40.19%
  QoQ % 8.53% 8.66% 6.60% 9.30% 10.53% 9.46% -
  Horiz. % 166.22% 153.16% 140.96% 132.23% 120.98% 109.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.16 7.74 3.73 13.19 9.48 5.93 2.61 178.17%
  QoQ % 57.11% 107.51% -71.72% 39.14% 59.87% 127.20% -
  Horiz. % 465.90% 296.55% 142.91% 505.36% 363.22% 227.20% 100.00%
EPS 2.88 1.77 0.78 2.52 1.59 0.93 0.38 284.42%
  QoQ % 62.71% 126.92% -69.05% 58.49% 70.97% 144.74% -
  Horiz. % 757.89% 465.79% 205.26% 663.16% 418.42% 244.74% 100.00%
DPS 0.72 0.36 0.00 0.87 0.00 0.29 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 248.28% 124.14% 0.00% 300.00% 0.00% 100.00% -
NAPS 0.0952 0.0877 0.0807 0.0757 0.0693 0.0627 0.0573 40.15%
  QoQ % 8.55% 8.67% 6.61% 9.24% 10.53% 9.42% -
  Horiz. % 166.14% 153.05% 140.84% 132.11% 120.94% 109.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.1800 4.2800 3.2500 2.0800 1.4000 1.2900 1.2700 -
P/RPS 3.07 3.99 6.29 1.14 1.07 1.57 3.50 -8.35%
  QoQ % -23.06% -36.57% 451.75% 6.54% -31.85% -55.14% -
  Horiz. % 87.71% 114.00% 179.71% 32.57% 30.57% 44.86% 100.00%
P/EPS 12.98 17.43 29.87 5.96 6.34 10.00 23.87 -33.30%
  QoQ % -25.53% -41.65% 401.17% -5.99% -36.60% -58.11% -
  Horiz. % 54.38% 73.02% 125.14% 24.97% 26.56% 41.89% 100.00%
EY 7.70 5.74 3.35 16.77 15.76 10.00 4.19 49.87%
  QoQ % 34.15% 71.34% -80.02% 6.41% 57.60% 138.66% -
  Horiz. % 183.77% 136.99% 79.95% 400.24% 376.13% 238.66% 100.00%
DY 1.93 1.17 0.00 5.77 0.00 3.10 0.00 -
  QoQ % 64.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.26% 37.74% 0.00% 186.13% 0.00% 100.00% -
P/NAPS 3.92 3.52 2.90 1.98 1.46 1.48 1.60 81.44%
  QoQ % 11.36% 21.38% 46.46% 35.62% -1.35% -7.50% -
  Horiz. % 245.00% 220.00% 181.25% 123.75% 91.25% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 -
Price 6.0900 4.6800 4.3300 2.9700 1.5300 1.2000 1.2100 -
P/RPS 3.61 4.36 8.37 1.62 1.16 1.46 3.34 5.30%
  QoQ % -17.20% -47.91% 416.67% 39.66% -20.55% -56.29% -
  Horiz. % 108.08% 130.54% 250.60% 48.50% 34.73% 43.71% 100.00%
P/EPS 15.26 19.06 39.80 8.52 6.93 9.30 22.74 -23.29%
  QoQ % -19.94% -52.11% 367.14% 22.94% -25.48% -59.10% -
  Horiz. % 67.11% 83.82% 175.02% 37.47% 30.47% 40.90% 100.00%
EY 6.55 5.25 2.51 11.74 14.42 10.75 4.40 30.28%
  QoQ % 24.76% 109.16% -78.62% -18.59% 34.14% 144.32% -
  Horiz. % 148.86% 119.32% 57.05% 266.82% 327.73% 244.32% 100.00%
DY 1.64 1.07 0.00 4.04 0.00 3.33 0.00 -
  QoQ % 53.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.25% 32.13% 0.00% 121.32% 0.00% 100.00% -
P/NAPS 4.61 3.85 3.87 2.83 1.59 1.38 1.52 109.10%
  QoQ % 19.74% -0.52% 36.75% 77.99% 15.22% -9.21% -
  Horiz. % 303.29% 253.29% 254.61% 186.18% 104.61% 90.79% 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.
 


 

251  266  573  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.1950.00 
 OPCOM 0.715+0.085 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers