Highlights

[HARTA] QoQ Quarter Result on 2009-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -14.94%    YoY -     104.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 163,385 148,599 134,572 125,336 124,816 119,056 111,495 29.04%
  QoQ % 9.95% 10.42% 7.37% 0.42% 4.84% 6.78% -
  Horiz. % 146.54% 133.28% 120.70% 112.41% 111.95% 106.78% 100.00%
PBT 56,562 47,477 41,196 32,703 34,010 25,279 21,455 90.95%
  QoQ % 19.14% 15.25% 25.97% -3.84% 34.54% 17.82% -
  Horiz. % 263.63% 221.29% 192.01% 152.43% 158.52% 117.82% 100.00%
Tax -10,107 -10,225 -8,041 -6,315 -3,030 -3,067 -3,056 122.14%
  QoQ % 1.15% -27.16% -27.33% -108.42% 1.21% -0.36% -
  Horiz. % 330.73% 334.59% 263.12% 206.64% 99.15% 100.36% 100.00%
NP 46,455 37,252 33,155 26,388 30,980 22,212 18,399 85.53%
  QoQ % 24.70% 12.36% 25.64% -14.82% 39.47% 20.72% -
  Horiz. % 252.49% 202.47% 180.20% 143.42% 168.38% 120.72% 100.00%
NP to SH 46,409 37,200 33,106 26,375 31,008 22,228 18,367 85.62%
  QoQ % 24.76% 12.37% 25.52% -14.94% 39.50% 21.02% -
  Horiz. % 252.68% 202.54% 180.25% 143.60% 168.82% 121.02% 100.00%
Tax Rate 17.87 % 21.54 % 19.52 % 19.31 % 8.91 % 12.13 % 14.24 % 16.36%
  QoQ % -17.04% 10.35% 1.09% 116.72% -26.55% -14.82% -
  Horiz. % 125.49% 151.26% 137.08% 135.60% 62.57% 85.18% 100.00%
Total Cost 116,930 111,347 101,417 98,948 93,836 96,844 93,096 16.43%
  QoQ % 5.01% 9.79% 2.50% 5.45% -3.11% 4.03% -
  Horiz. % 125.60% 119.60% 108.94% 106.29% 100.79% 104.03% 100.00%
Net Worth 354,307 319,847 294,730 271,313 255,549 232,848 210,590 41.50%
  QoQ % 10.77% 8.52% 8.63% 6.17% 9.75% 10.57% -
  Horiz. % 168.24% 151.88% 139.95% 128.83% 121.35% 110.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 24,234 12,117 12,117 - 9,689 - 9,692 84.32%
  QoQ % 100.00% -0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.04% 125.02% 125.03% 0.00% 99.98% 0.00% 100.00%
Div Payout % 52.22 % 32.57 % 36.60 % - % 31.25 % - % 52.77 % -0.70%
  QoQ % 60.33% -11.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.96% 61.72% 69.36% 0.00% 59.22% 0.00% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 354,307 319,847 294,730 271,313 255,549 232,848 210,590 41.50%
  QoQ % 10.77% 8.52% 8.63% 6.17% 9.75% 10.57% -
  Horiz. % 168.24% 151.88% 139.95% 128.83% 121.35% 110.57% 100.00%
NOSH 242,344 242,345 242,357 242,417 242,249 242,399 242,308 0.01%
  QoQ % -0.00% -0.00% -0.02% 0.07% -0.06% 0.04% -
  Horiz. % 100.01% 100.02% 100.02% 100.04% 99.98% 100.04% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.43 % 25.07 % 24.64 % 21.05 % 24.82 % 18.66 % 16.50 % 43.77%
  QoQ % 13.40% 1.75% 17.05% -15.19% 33.01% 13.09% -
  Horiz. % 172.30% 151.94% 149.33% 127.58% 150.42% 113.09% 100.00%
ROE 13.10 % 11.63 % 11.23 % 9.72 % 12.13 % 9.55 % 8.72 % 31.20%
  QoQ % 12.64% 3.56% 15.53% -19.87% 27.02% 9.52% -
  Horiz. % 150.23% 133.37% 128.78% 111.47% 139.11% 109.52% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.42 61.32 55.53 51.70 51.52 49.12 46.01 29.04%
  QoQ % 9.95% 10.43% 7.41% 0.35% 4.89% 6.76% -
  Horiz. % 146.53% 133.28% 120.69% 112.37% 111.98% 106.76% 100.00%
EPS 19.15 15.35 13.66 10.88 12.80 9.17 7.58 85.60%
  QoQ % 24.76% 12.37% 25.55% -15.00% 39.59% 20.98% -
  Horiz. % 252.64% 202.51% 180.21% 143.54% 168.87% 120.98% 100.00%
DPS 10.00 5.00 5.00 0.00 4.00 0.00 4.00 84.30%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 125.00% 125.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.4620 1.3198 1.2161 1.1192 1.0549 0.9606 0.8691 41.49%
  QoQ % 10.77% 8.53% 8.66% 6.10% 9.82% 10.53% -
  Horiz. % 168.22% 151.86% 139.93% 128.78% 121.38% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,343,501
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.89 4.44 4.02 3.75 3.73 3.56 3.33 29.22%
  QoQ % 10.14% 10.45% 7.20% 0.54% 4.78% 6.91% -
  Horiz. % 146.85% 133.33% 120.72% 112.61% 112.01% 106.91% 100.00%
EPS 1.39 1.11 0.99 0.79 0.93 0.66 0.55 85.64%
  QoQ % 25.23% 12.12% 25.32% -15.05% 40.91% 20.00% -
  Horiz. % 252.73% 201.82% 180.00% 143.64% 169.09% 120.00% 100.00%
DPS 0.72 0.36 0.36 0.00 0.29 0.00 0.29 83.46%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 248.28% 124.14% 124.14% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1060 0.0957 0.0882 0.0811 0.0764 0.0696 0.0630 41.51%
  QoQ % 10.76% 8.50% 8.75% 6.15% 9.77% 10.48% -
  Horiz. % 168.25% 151.90% 140.00% 128.73% 121.27% 110.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.8300 5.1800 4.2800 3.2500 2.0800 1.4000 1.2900 -
P/RPS 10.13 8.45 7.71 6.29 4.04 2.85 2.80 135.85%
  QoQ % 19.88% 9.60% 22.58% 55.69% 41.75% 1.79% -
  Horiz. % 361.79% 301.79% 275.36% 224.64% 144.29% 101.79% 100.00%
P/EPS 35.67 33.75 31.33 29.87 16.25 15.27 17.02 63.84%
  QoQ % 5.69% 7.72% 4.89% 83.82% 6.42% -10.28% -
  Horiz. % 209.58% 198.30% 184.08% 175.50% 95.48% 89.72% 100.00%
EY 2.80 2.96 3.19 3.35 6.15 6.55 5.88 -39.05%
  QoQ % -5.41% -7.21% -4.78% -45.53% -6.11% 11.39% -
  Horiz. % 47.62% 50.34% 54.25% 56.97% 104.59% 111.39% 100.00%
DY 1.46 0.97 1.17 0.00 1.92 0.00 3.10 -39.49%
  QoQ % 50.52% -17.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.10% 31.29% 37.74% 0.00% 61.94% 0.00% 100.00%
P/NAPS 4.67 3.92 3.52 2.90 1.97 1.46 1.48 115.28%
  QoQ % 19.13% 11.36% 21.38% 47.21% 34.93% -1.35% -
  Horiz. % 315.54% 264.86% 237.84% 195.95% 133.11% 98.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 -
Price 6.5400 6.0900 4.6800 4.3300 2.9700 1.5300 1.2000 -
P/RPS 9.70 9.93 8.43 8.37 5.76 3.12 2.61 140.12%
  QoQ % -2.32% 17.79% 0.72% 45.31% 84.62% 19.54% -
  Horiz. % 371.65% 380.46% 322.99% 320.69% 220.69% 119.54% 100.00%
P/EPS 34.15 39.67 34.26 39.80 23.20 16.68 15.83 67.04%
  QoQ % -13.91% 15.79% -13.92% 71.55% 39.09% 5.37% -
  Horiz. % 215.73% 250.60% 216.42% 251.42% 146.56% 105.37% 100.00%
EY 2.93 2.52 2.92 2.51 4.31 5.99 6.32 -40.13%
  QoQ % 16.27% -13.70% 16.33% -41.76% -28.05% -5.22% -
  Horiz. % 46.36% 39.87% 46.20% 39.72% 68.20% 94.78% 100.00%
DY 1.53 0.82 1.07 0.00 1.35 0.00 3.33 -40.49%
  QoQ % 86.59% -23.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.95% 24.62% 32.13% 0.00% 40.54% 0.00% 100.00%
P/NAPS 4.47 4.61 3.85 3.87 2.82 1.59 1.38 119.08%
  QoQ % -3.04% 19.74% -0.52% 37.23% 77.36% 15.22% -
  Horiz. % 323.91% 334.06% 278.99% 280.43% 204.35% 115.22% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers