Highlights

[HARTA] QoQ Cumulative Quarter Result on 2011-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     38.13%    YoY -     33.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 690,864 448,913 219,371 734,921 542,393 354,270 169,958 154.05%
  QoQ % 53.90% 104.64% -70.15% 35.50% 53.10% 108.45% -
  Horiz. % 406.49% 264.13% 129.07% 432.41% 319.13% 208.45% 100.00%
PBT 194,123 130,221 70,670 242,834 176,988 114,782 53,764 134.81%
  QoQ % 49.07% 84.27% -70.90% 37.20% 54.19% 113.49% -
  Horiz. % 361.07% 242.21% 131.44% 451.67% 329.19% 213.49% 100.00%
Tax -42,543 -29,304 -15,924 -52,510 -39,216 -26,221 -12,314 128.02%
  QoQ % -45.18% -84.02% 69.67% -33.90% -49.56% -112.94% -
  Horiz. % 345.48% 237.97% 129.32% 426.43% 318.47% 212.94% 100.00%
NP 151,580 100,917 54,746 190,324 137,772 88,561 41,450 136.80%
  QoQ % 50.20% 84.34% -71.24% 38.14% 55.57% 113.66% -
  Horiz. % 365.69% 243.47% 132.08% 459.17% 332.38% 213.66% 100.00%
NP to SH 151,604 100,901 54,774 190,297 137,763 88,560 41,461 136.79%
  QoQ % 50.25% 84.21% -71.22% 38.13% 55.56% 113.60% -
  Horiz. % 365.65% 243.36% 132.11% 458.98% 332.27% 213.60% 100.00%
Tax Rate 21.92 % 22.50 % 22.53 % 21.62 % 22.16 % 22.84 % 22.90 % -2.87%
  QoQ % -2.58% -0.13% 4.21% -2.44% -2.98% -0.26% -
  Horiz. % 95.72% 98.25% 98.38% 94.41% 96.77% 99.74% 100.00%
Total Cost 539,284 347,996 164,625 544,597 404,621 265,709 128,508 159.49%
  QoQ % 54.97% 111.39% -69.77% 34.59% 52.28% 106.76% -
  Horiz. % 419.65% 270.80% 128.10% 423.78% 314.86% 206.76% 100.00%
Net Worth 587,197 555,228 529,045 494,505 458,034 422,159 386,815 31.98%
  QoQ % 5.76% 4.95% 6.98% 7.96% 8.50% 9.14% -
  Horiz. % 151.80% 143.54% 136.77% 127.84% 118.41% 109.14% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 43,679 21,832 - 76,340 32,714 14,535 - -
  QoQ % 100.07% 0.00% 0.00% 133.36% 125.06% 0.00% -
  Horiz. % 300.49% 150.19% 0.00% 525.19% 225.06% 100.00% -
Div Payout % 28.81 % 21.64 % - % 40.12 % 23.75 % 16.41 % - % -
  QoQ % 33.13% 0.00% 0.00% 68.93% 44.73% 0.00% -
  Horiz. % 175.56% 131.87% 0.00% 244.49% 144.73% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 587,197 555,228 529,045 494,505 458,034 422,159 386,815 31.98%
  QoQ % 5.76% 4.95% 6.98% 7.96% 8.50% 9.14% -
  Horiz. % 151.80% 143.54% 136.77% 127.84% 118.41% 109.14% 100.00%
NOSH 363,995 363,869 363,705 363,527 363,490 363,397 242,320 31.06%
  QoQ % 0.03% 0.05% 0.05% 0.01% 0.03% 49.97% -
  Horiz. % 150.21% 150.16% 150.09% 150.02% 150.00% 149.97% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.94 % 22.48 % 24.96 % 25.90 % 25.40 % 25.00 % 24.39 % -6.80%
  QoQ % -2.40% -9.94% -3.63% 1.97% 1.60% 2.50% -
  Horiz. % 89.95% 92.17% 102.34% 106.19% 104.14% 102.50% 100.00%
ROE 25.82 % 18.17 % 10.35 % 38.48 % 30.08 % 20.98 % 10.72 % 79.40%
  QoQ % 42.10% 75.56% -73.10% 27.93% 43.37% 95.71% -
  Horiz. % 240.86% 169.50% 96.55% 358.96% 280.60% 195.71% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 189.80 123.37 60.32 202.16 149.22 97.49 70.14 93.84%
  QoQ % 53.85% 104.53% -70.16% 35.48% 53.06% 38.99% -
  Horiz. % 270.60% 175.89% 86.00% 288.22% 212.75% 138.99% 100.00%
EPS 41.65 27.73 15.06 52.35 37.90 24.37 17.11 80.66%
  QoQ % 50.20% 84.13% -71.23% 38.13% 55.52% 42.43% -
  Horiz. % 243.42% 162.07% 88.02% 305.96% 221.51% 142.43% 100.00%
DPS 12.00 6.00 0.00 21.00 9.00 4.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 133.33% 125.00% 0.00% -
  Horiz. % 300.00% 150.00% 0.00% 525.00% 225.00% 100.00% -
NAPS 1.6132 1.5259 1.4546 1.3603 1.2601 1.1617 1.5963 0.70%
  QoQ % 5.72% 4.90% 6.93% 7.95% 8.47% -27.23% -
  Horiz. % 101.06% 95.59% 91.12% 85.22% 78.94% 72.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.57 13.37 6.53 21.88 16.15 10.55 5.06 154.07%
  QoQ % 53.85% 104.75% -70.16% 35.48% 53.08% 108.50% -
  Horiz. % 406.52% 264.23% 129.05% 432.41% 319.17% 208.50% 100.00%
EPS 4.51 3.00 1.63 5.67 4.10 2.64 1.23 137.22%
  QoQ % 50.33% 84.05% -71.25% 38.29% 55.30% 114.63% -
  Horiz. % 366.67% 243.90% 132.52% 460.98% 333.33% 214.63% 100.00%
DPS 1.30 0.65 0.00 2.27 0.97 0.43 0.00 -
  QoQ % 100.00% 0.00% 0.00% 134.02% 125.58% 0.00% -
  Horiz. % 302.33% 151.16% 0.00% 527.91% 225.58% 100.00% -
NAPS 0.1749 0.1653 0.1575 0.1473 0.1364 0.1257 0.1152 32.00%
  QoQ % 5.81% 4.95% 6.92% 7.99% 8.51% 9.11% -
  Horiz. % 151.82% 143.49% 136.72% 127.86% 118.40% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.8700 4.5800 4.6500 4.5400 4.4500 3.9200 6.6900 -
P/RPS 2.57 3.71 7.71 2.25 2.98 4.02 9.54 -58.19%
  QoQ % -30.73% -51.88% 242.67% -24.50% -25.87% -57.86% -
  Horiz. % 26.94% 38.89% 80.82% 23.58% 31.24% 42.14% 100.00%
P/EPS 11.69 16.52 30.88 8.67 11.74 16.09 39.10 -55.19%
  QoQ % -29.24% -46.50% 256.17% -26.15% -27.04% -58.85% -
  Horiz. % 29.90% 42.25% 78.98% 22.17% 30.03% 41.15% 100.00%
EY 8.55 6.05 3.24 11.53 8.52 6.22 2.56 122.94%
  QoQ % 41.32% 86.73% -71.90% 35.33% 36.98% 142.97% -
  Horiz. % 333.98% 236.33% 126.56% 450.39% 332.81% 242.97% 100.00%
DY 2.46 1.31 0.00 4.63 2.02 1.02 0.00 -
  QoQ % 87.79% 0.00% 0.00% 129.21% 98.04% 0.00% -
  Horiz. % 241.18% 128.43% 0.00% 453.92% 198.04% 100.00% -
P/NAPS 3.02 3.00 3.20 3.34 3.53 3.37 4.19 -19.56%
  QoQ % 0.67% -6.25% -4.19% -5.38% 4.75% -19.57% -
  Horiz. % 72.08% 71.60% 76.37% 79.71% 84.25% 80.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 08/11/11 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 -
Price 6.6400 4.5500 4.4900 4.7500 4.6900 4.6100 6.5800 -
P/RPS 3.50 3.69 7.44 2.35 3.14 4.73 9.38 -48.08%
  QoQ % -5.15% -50.40% 216.60% -25.16% -33.62% -49.57% -
  Horiz. % 37.31% 39.34% 79.32% 25.05% 33.48% 50.43% 100.00%
P/EPS 15.94 16.41 29.81 9.07 12.37 18.92 38.46 -44.32%
  QoQ % -2.86% -44.95% 228.67% -26.68% -34.62% -50.81% -
  Horiz. % 41.45% 42.67% 77.51% 23.58% 32.16% 49.19% 100.00%
EY 6.27 6.09 3.35 11.02 8.08 5.29 2.60 79.54%
  QoQ % 2.96% 81.79% -69.60% 36.39% 52.74% 103.46% -
  Horiz. % 241.15% 234.23% 128.85% 423.85% 310.77% 203.46% 100.00%
DY 1.81 1.32 0.00 4.42 1.92 0.87 0.00 -
  QoQ % 37.12% 0.00% 0.00% 130.21% 120.69% 0.00% -
  Horiz. % 208.05% 151.72% 0.00% 508.05% 220.69% 100.00% -
P/NAPS 4.12 2.98 3.09 3.49 3.72 3.97 4.12 -
  QoQ % 38.26% -3.56% -11.46% -6.18% -6.30% -3.64% -
  Horiz. % 100.00% 72.33% 75.00% 84.71% 90.29% 96.36% 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.
 


 

341  314  514  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.015 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.02 
Partners & Brokers