Highlights

[HARTA] QoQ Cumulative Quarter Result on 2010-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     47.81%    YoY -     69.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 542,393 354,270 169,958 571,893 408,507 259,908 125,336 164.85%
  QoQ % 53.10% 108.45% -70.28% 40.00% 57.17% 107.37% -
  Horiz. % 432.75% 282.66% 135.60% 456.29% 325.93% 207.37% 100.00%
PBT 176,988 114,782 53,764 177,775 121,376 73,899 32,703 207.30%
  QoQ % 54.19% 113.49% -69.76% 46.47% 64.25% 125.97% -
  Horiz. % 541.20% 350.98% 164.40% 543.60% 371.15% 225.97% 100.00%
Tax -39,216 -26,221 -12,314 -34,718 -24,581 -14,356 -6,315 236.73%
  QoQ % -49.56% -112.94% 64.53% -41.24% -71.22% -127.33% -
  Horiz. % 621.00% 415.22% 195.00% 549.77% 389.25% 227.33% 100.00%
NP 137,772 88,561 41,450 143,057 96,795 59,543 26,388 200.05%
  QoQ % 55.57% 113.66% -71.03% 47.79% 62.56% 125.64% -
  Horiz. % 522.10% 335.61% 157.08% 542.13% 366.81% 225.64% 100.00%
NP to SH 137,763 88,560 41,461 142,909 96,681 59,481 26,375 200.14%
  QoQ % 55.56% 113.60% -70.99% 47.81% 62.54% 125.52% -
  Horiz. % 522.32% 335.77% 157.20% 541.84% 366.56% 225.52% 100.00%
Tax Rate 22.16 % 22.84 % 22.90 % 19.53 % 20.25 % 19.43 % 19.31 % 9.58%
  QoQ % -2.98% -0.26% 17.26% -3.56% 4.22% 0.62% -
  Horiz. % 114.76% 118.28% 118.59% 101.14% 104.87% 100.62% 100.00%
Total Cost 404,621 265,709 128,508 428,836 311,712 200,365 98,948 155.06%
  QoQ % 52.28% 106.76% -70.03% 37.57% 55.57% 102.50% -
  Horiz. % 408.92% 268.53% 129.87% 433.40% 315.03% 202.50% 100.00%
Net Worth 458,034 422,159 386,815 236,068 319,798 294,642 271,313 41.65%
  QoQ % 8.50% 9.14% 63.86% -26.18% 8.54% 8.60% -
  Horiz. % 168.82% 155.60% 142.57% 87.01% 117.87% 108.60% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 32,714 14,535 - 48,464 24,230 12,114 - -
  QoQ % 125.06% 0.00% 0.00% 100.01% 100.02% 0.00% -
  Horiz. % 270.05% 119.99% 0.00% 400.06% 200.02% 100.00% -
Div Payout % 23.75 % 16.41 % - % 33.91 % 25.06 % 20.37 % - % -
  QoQ % 44.73% 0.00% 0.00% 35.32% 23.02% 0.00% -
  Horiz. % 116.59% 80.56% 0.00% 166.47% 123.02% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 458,034 422,159 386,815 236,068 319,798 294,642 271,313 41.65%
  QoQ % 8.50% 9.14% 63.86% -26.18% 8.54% 8.60% -
  Horiz. % 168.82% 155.60% 142.57% 87.01% 117.87% 108.60% 100.00%
NOSH 363,490 363,397 242,320 242,320 242,308 242,285 242,417 30.91%
  QoQ % 0.03% 49.97% 0.00% 0.00% 0.01% -0.05% -
  Horiz. % 149.94% 149.91% 99.96% 99.96% 99.96% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.40 % 25.00 % 24.39 % 25.01 % 23.69 % 22.91 % 21.05 % 13.30%
  QoQ % 1.60% 2.50% -2.48% 5.57% 3.40% 8.84% -
  Horiz. % 120.67% 118.76% 115.87% 118.81% 112.54% 108.84% 100.00%
ROE 30.08 % 20.98 % 10.72 % 60.54 % 30.23 % 20.19 % 9.72 % 111.92%
  QoQ % 43.37% 95.71% -82.29% 100.26% 49.73% 107.72% -
  Horiz. % 309.46% 215.84% 110.29% 622.84% 311.01% 207.72% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 149.22 97.49 70.14 236.01 168.59 107.27 51.70 102.33%
  QoQ % 53.06% 38.99% -70.28% 39.99% 57.16% 107.49% -
  Horiz. % 288.63% 188.57% 135.67% 456.50% 326.09% 207.49% 100.00%
EPS 37.90 24.37 17.11 39.32 39.90 24.55 10.88 129.27%
  QoQ % 55.52% 42.43% -56.49% -1.45% 62.53% 125.64% -
  Horiz. % 348.35% 223.99% 157.26% 361.40% 366.73% 225.64% 100.00%
DPS 9.00 4.00 0.00 20.00 10.00 5.00 0.00 -
  QoQ % 125.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 180.00% 80.00% 0.00% 400.00% 200.00% 100.00% -
NAPS 1.2601 1.1617 1.5963 0.9742 1.3198 1.2161 1.1192 8.20%
  QoQ % 8.47% -27.23% 63.86% -26.19% 8.53% 8.66% -
  Horiz. % 112.59% 103.80% 142.63% 87.04% 117.92% 108.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.08 10.51 5.04 16.96 12.11 7.71 3.72 164.65%
  QoQ % 53.00% 108.53% -70.28% 40.05% 57.07% 107.26% -
  Horiz. % 432.26% 282.53% 135.48% 455.91% 325.54% 207.26% 100.00%
EPS 4.09 2.63 1.23 4.24 2.87 1.76 0.78 200.91%
  QoQ % 55.51% 113.82% -70.99% 47.74% 63.07% 125.64% -
  Horiz. % 524.36% 337.18% 157.69% 543.59% 367.95% 225.64% 100.00%
DPS 0.97 0.43 0.00 1.44 0.72 0.36 0.00 -
  QoQ % 125.58% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 269.44% 119.44% 0.00% 400.00% 200.00% 100.00% -
NAPS 0.1358 0.1252 0.1147 0.0700 0.0948 0.0874 0.0805 41.58%
  QoQ % 8.47% 9.15% 63.86% -26.16% 8.47% 8.57% -
  Horiz. % 168.70% 155.53% 142.48% 86.96% 117.76% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.4500 3.9200 6.6900 6.8300 5.1800 4.2800 3.2500 -
P/RPS 2.98 4.02 9.54 2.89 3.07 3.99 6.29 -39.14%
  QoQ % -25.87% -57.86% 230.10% -5.86% -23.06% -36.57% -
  Horiz. % 47.38% 63.91% 151.67% 45.95% 48.81% 63.43% 100.00%
P/EPS 11.74 16.09 39.10 11.58 12.98 17.43 29.87 -46.25%
  QoQ % -27.04% -58.85% 237.65% -10.79% -25.53% -41.65% -
  Horiz. % 39.30% 53.87% 130.90% 38.77% 43.45% 58.35% 100.00%
EY 8.52 6.22 2.56 8.63 7.70 5.74 3.35 86.01%
  QoQ % 36.98% 142.97% -70.34% 12.08% 34.15% 71.34% -
  Horiz. % 254.33% 185.67% 76.42% 257.61% 229.85% 171.34% 100.00%
DY 2.02 1.02 0.00 2.93 1.93 1.17 0.00 -
  QoQ % 98.04% 0.00% 0.00% 51.81% 64.96% 0.00% -
  Horiz. % 172.65% 87.18% 0.00% 250.43% 164.96% 100.00% -
P/NAPS 3.53 3.37 4.19 7.01 3.92 3.52 2.90 13.96%
  QoQ % 4.75% -19.57% -40.23% 78.83% 11.36% 21.38% -
  Horiz. % 121.72% 116.21% 144.48% 241.72% 135.17% 121.38% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 -
Price 4.6900 4.6100 6.5800 6.5400 6.0900 4.6800 4.3300 -
P/RPS 3.14 4.73 9.38 2.77 3.61 4.36 8.37 -47.89%
  QoQ % -33.62% -49.57% 238.63% -23.27% -17.20% -47.91% -
  Horiz. % 37.51% 56.51% 112.07% 33.09% 43.13% 52.09% 100.00%
P/EPS 12.37 18.92 38.46 11.09 15.26 19.06 39.80 -54.02%
  QoQ % -34.62% -50.81% 246.80% -27.33% -19.94% -52.11% -
  Horiz. % 31.08% 47.54% 96.63% 27.86% 38.34% 47.89% 100.00%
EY 8.08 5.29 2.60 9.02 6.55 5.25 2.51 117.55%
  QoQ % 52.74% 103.46% -71.18% 37.71% 24.76% 109.16% -
  Horiz. % 321.91% 210.76% 103.59% 359.36% 260.96% 209.16% 100.00%
DY 1.92 0.87 0.00 3.06 1.64 1.07 0.00 -
  QoQ % 120.69% 0.00% 0.00% 86.59% 53.27% 0.00% -
  Horiz. % 179.44% 81.31% 0.00% 285.98% 153.27% 100.00% -
P/NAPS 3.72 3.97 4.12 6.71 4.61 3.85 3.87 -2.59%
  QoQ % -6.30% -3.64% -38.60% 45.55% 19.74% -0.52% -
  Horiz. % 96.12% 102.58% 106.46% 173.39% 119.12% 99.48% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers