Highlights

[HARTA] QoQ Quarter Result on 2010-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -10.66%    YoY -     57.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 192,524 188,123 184,312 169,958 163,385 148,599 134,572 26.99%
  QoQ % 2.34% 2.07% 8.45% 4.02% 9.95% 10.42% -
  Horiz. % 143.06% 139.79% 136.96% 126.30% 121.41% 110.42% 100.00%
PBT 66,290 62,206 61,018 53,764 56,562 47,477 41,196 37.36%
  QoQ % 6.57% 1.95% 13.49% -4.95% 19.14% 15.25% -
  Horiz. % 160.91% 151.00% 148.12% 130.51% 137.30% 115.25% 100.00%
Tax -13,856 -12,995 -13,907 -12,314 -10,107 -10,225 -8,041 43.78%
  QoQ % -6.63% 6.56% -12.94% -21.84% 1.15% -27.16% -
  Horiz. % 172.32% 161.61% 172.95% 153.14% 125.69% 127.16% 100.00%
NP 52,434 49,211 47,111 41,450 46,455 37,252 33,155 35.78%
  QoQ % 6.55% 4.46% 13.66% -10.77% 24.70% 12.36% -
  Horiz. % 158.15% 148.43% 142.09% 125.02% 140.11% 112.36% 100.00%
NP to SH 52,398 49,203 47,099 41,461 46,409 37,200 33,106 35.85%
  QoQ % 6.49% 4.47% 13.60% -10.66% 24.76% 12.37% -
  Horiz. % 158.27% 148.62% 142.27% 125.24% 140.18% 112.37% 100.00%
Tax Rate 20.90 % 20.89 % 22.79 % 22.90 % 17.87 % 21.54 % 19.52 % 4.66%
  QoQ % 0.05% -8.34% -0.48% 28.15% -17.04% 10.35% -
  Horiz. % 107.07% 107.02% 116.75% 117.32% 91.55% 110.35% 100.00%
Total Cost 140,090 138,912 137,201 128,508 116,930 111,347 101,417 24.06%
  QoQ % 0.85% 1.25% 6.76% 9.90% 5.01% 9.79% -
  Horiz. % 138.13% 136.97% 135.28% 126.71% 115.30% 109.79% 100.00%
Net Worth 494,381 457,907 422,182 386,815 354,307 319,847 294,730 41.22%
  QoQ % 7.97% 8.46% 9.14% 9.18% 10.77% 8.52% -
  Horiz. % 167.74% 155.36% 143.24% 131.24% 120.21% 108.52% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 43,634 18,169 14,536 - 24,234 12,117 12,117 135.11%
  QoQ % 140.15% 24.99% 0.00% 0.00% 100.00% -0.00% -
  Horiz. % 360.09% 149.94% 119.96% 0.00% 199.99% 100.00% 100.00%
Div Payout % 83.28 % 36.93 % 30.86 % - % 52.22 % 32.57 % 36.60 % 73.08%
  QoQ % 125.51% 19.67% 0.00% 0.00% 60.33% -11.01% -
  Horiz. % 227.54% 100.90% 84.32% 0.00% 142.68% 88.99% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 494,381 457,907 422,182 386,815 354,307 319,847 294,730 41.22%
  QoQ % 7.97% 8.46% 9.14% 9.18% 10.77% 8.52% -
  Horiz. % 167.74% 155.36% 143.24% 131.24% 120.21% 108.52% 100.00%
NOSH 363,622 363,389 363,418 242,320 242,344 242,345 242,357 31.09%
  QoQ % 0.06% -0.01% 49.97% -0.01% -0.00% -0.00% -
  Horiz. % 150.04% 149.94% 149.95% 99.98% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.24 % 26.16 % 25.56 % 24.39 % 28.43 % 25.07 % 24.64 % 6.92%
  QoQ % 4.13% 2.35% 4.80% -14.21% 13.40% 1.75% -
  Horiz. % 110.55% 106.17% 103.73% 98.99% 115.38% 101.75% 100.00%
ROE 10.60 % 10.75 % 11.16 % 10.72 % 13.10 % 11.63 % 11.23 % -3.78%
  QoQ % -1.40% -3.67% 4.10% -18.17% 12.64% 3.56% -
  Horiz. % 94.39% 95.73% 99.38% 95.46% 116.65% 103.56% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.95 51.77 50.72 70.14 67.42 61.32 55.53 -3.12%
  QoQ % 2.28% 2.07% -27.69% 4.03% 9.95% 10.43% -
  Horiz. % 95.35% 93.23% 91.34% 126.31% 121.41% 110.43% 100.00%
EPS 14.41 13.54 12.96 17.11 19.15 15.35 13.66 3.63%
  QoQ % 6.43% 4.48% -24.25% -10.65% 24.76% 12.37% -
  Horiz. % 105.49% 99.12% 94.88% 125.26% 140.19% 112.37% 100.00%
DPS 12.00 5.00 4.00 0.00 10.00 5.00 5.00 79.35%
  QoQ % 140.00% 25.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 240.00% 100.00% 80.00% 0.00% 200.00% 100.00% 100.00%
NAPS 1.3596 1.2601 1.1617 1.5963 1.4620 1.3198 1.2161 7.73%
  QoQ % 7.90% 8.47% -27.23% 9.19% 10.77% 8.53% -
  Horiz. % 111.80% 103.62% 95.53% 131.26% 120.22% 108.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.71 5.58 5.47 5.04 4.85 4.41 3.99 27.02%
  QoQ % 2.33% 2.01% 8.53% 3.92% 9.98% 10.53% -
  Horiz. % 143.11% 139.85% 137.09% 126.32% 121.55% 110.53% 100.00%
EPS 1.55 1.46 1.40 1.23 1.38 1.10 0.98 35.79%
  QoQ % 6.16% 4.29% 13.82% -10.87% 25.45% 12.24% -
  Horiz. % 158.16% 148.98% 142.86% 125.51% 140.82% 112.24% 100.00%
DPS 1.29 0.54 0.43 0.00 0.72 0.36 0.36 134.35%
  QoQ % 138.89% 25.58% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 358.33% 150.00% 119.44% 0.00% 200.00% 100.00% 100.00%
NAPS 0.1466 0.1358 0.1252 0.1147 0.1051 0.0948 0.0874 41.22%
  QoQ % 7.95% 8.47% 9.15% 9.13% 10.86% 8.47% -
  Horiz. % 167.73% 155.38% 143.25% 131.24% 120.25% 108.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.5400 4.4500 3.9200 6.6900 6.8300 5.1800 4.2800 -
P/RPS 8.57 8.60 7.73 9.54 10.13 8.45 7.71 7.31%
  QoQ % -0.35% 11.25% -18.97% -5.82% 19.88% 9.60% -
  Horiz. % 111.15% 111.54% 100.26% 123.74% 131.39% 109.60% 100.00%
P/EPS 31.51 32.87 30.25 39.10 35.67 33.75 31.33 0.38%
  QoQ % -4.14% 8.66% -22.63% 9.62% 5.69% 7.72% -
  Horiz. % 100.57% 104.92% 96.55% 124.80% 113.85% 107.72% 100.00%
EY 3.17 3.04 3.31 2.56 2.80 2.96 3.19 -0.42%
  QoQ % 4.28% -8.16% 29.30% -8.57% -5.41% -7.21% -
  Horiz. % 99.37% 95.30% 103.76% 80.25% 87.77% 92.79% 100.00%
DY 2.64 1.12 1.02 0.00 1.46 0.97 1.17 72.12%
  QoQ % 135.71% 9.80% 0.00% 0.00% 50.52% -17.09% -
  Horiz. % 225.64% 95.73% 87.18% 0.00% 124.79% 82.91% 100.00%
P/NAPS 3.34 3.53 3.37 4.19 4.67 3.92 3.52 -3.44%
  QoQ % -5.38% 4.75% -19.57% -10.28% 19.13% 11.36% -
  Horiz. % 94.89% 100.28% 95.74% 119.03% 132.67% 111.36% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 -
Price 4.7500 4.6900 4.6100 6.5800 6.5400 6.0900 4.6800 -
P/RPS 8.97 9.06 9.09 9.38 9.70 9.93 8.43 4.23%
  QoQ % -0.99% -0.33% -3.09% -3.30% -2.32% 17.79% -
  Horiz. % 106.41% 107.47% 107.83% 111.27% 115.07% 117.79% 100.00%
P/EPS 32.96 34.64 35.57 38.46 34.15 39.67 34.26 -2.55%
  QoQ % -4.85% -2.61% -7.51% 12.62% -13.91% 15.79% -
  Horiz. % 96.21% 101.11% 103.82% 112.26% 99.68% 115.79% 100.00%
EY 3.03 2.89 2.81 2.60 2.93 2.52 2.92 2.50%
  QoQ % 4.84% 2.85% 8.08% -11.26% 16.27% -13.70% -
  Horiz. % 103.77% 98.97% 96.23% 89.04% 100.34% 86.30% 100.00%
DY 2.53 1.07 0.87 0.00 1.53 0.82 1.07 77.58%
  QoQ % 136.45% 22.99% 0.00% 0.00% 86.59% -23.36% -
  Horiz. % 236.45% 100.00% 81.31% 0.00% 142.99% 76.64% 100.00%
P/NAPS 3.49 3.72 3.97 4.12 4.47 4.61 3.85 -6.34%
  QoQ % -6.18% -6.30% -3.64% -7.83% -3.04% 19.74% -
  Horiz. % 90.65% 96.62% 103.12% 107.01% 116.10% 119.74% 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.
 


 

166  221  510  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.275-0.06 
 ARMADA 0.515-0.01 
 KNM 0.435-0.005 
 HSI-C7F 0.255+0.05 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7J 0.14+0.02 
 HSI-C7K 0.43+0.055 
Partners & Brokers