Highlights

[HARTA] QoQ Quarter Result on 2009-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     25.52%    YoY -     80.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 169,958 163,385 148,599 134,572 125,336 124,816 119,056 26.87%
  QoQ % 4.02% 9.95% 10.42% 7.37% 0.42% 4.84% -
  Horiz. % 142.75% 137.23% 124.81% 113.03% 105.27% 104.84% 100.00%
PBT 53,764 56,562 47,477 41,196 32,703 34,010 25,279 65.61%
  QoQ % -4.95% 19.14% 15.25% 25.97% -3.84% 34.54% -
  Horiz. % 212.68% 223.75% 187.81% 162.97% 129.37% 134.54% 100.00%
Tax -12,314 -10,107 -10,225 -8,041 -6,315 -3,030 -3,067 153.26%
  QoQ % -21.84% 1.15% -27.16% -27.33% -108.42% 1.21% -
  Horiz. % 401.50% 329.54% 333.39% 262.18% 205.90% 98.79% 100.00%
NP 41,450 46,455 37,252 33,155 26,388 30,980 22,212 51.75%
  QoQ % -10.77% 24.70% 12.36% 25.64% -14.82% 39.47% -
  Horiz. % 186.61% 209.14% 167.71% 149.27% 118.80% 139.47% 100.00%
NP to SH 41,461 46,409 37,200 33,106 26,375 31,008 22,228 51.70%
  QoQ % -10.66% 24.76% 12.37% 25.52% -14.94% 39.50% -
  Horiz. % 186.53% 208.79% 167.36% 148.94% 118.66% 139.50% 100.00%
Tax Rate 22.90 % 17.87 % 21.54 % 19.52 % 19.31 % 8.91 % 12.13 % 52.93%
  QoQ % 28.15% -17.04% 10.35% 1.09% 116.72% -26.55% -
  Horiz. % 188.79% 147.32% 177.58% 160.92% 159.19% 73.45% 100.00%
Total Cost 128,508 116,930 111,347 101,417 98,948 93,836 96,844 20.82%
  QoQ % 9.90% 5.01% 9.79% 2.50% 5.45% -3.11% -
  Horiz. % 132.70% 120.74% 114.98% 104.72% 102.17% 96.89% 100.00%
Net Worth 386,815 354,307 319,847 294,730 271,313 255,549 232,848 40.40%
  QoQ % 9.18% 10.77% 8.52% 8.63% 6.17% 9.75% -
  Horiz. % 166.12% 152.16% 137.36% 126.58% 116.52% 109.75% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 24,234 12,117 12,117 - 9,689 - -
  QoQ % 0.00% 100.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.10% 125.05% 125.06% 0.00% 100.00% -
Div Payout % - % 52.22 % 32.57 % 36.60 % - % 31.25 % - % -
  QoQ % 0.00% 60.33% -11.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.10% 104.22% 117.12% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 386,815 354,307 319,847 294,730 271,313 255,549 232,848 40.40%
  QoQ % 9.18% 10.77% 8.52% 8.63% 6.17% 9.75% -
  Horiz. % 166.12% 152.16% 137.36% 126.58% 116.52% 109.75% 100.00%
NOSH 242,320 242,344 242,345 242,357 242,417 242,249 242,399 -0.02%
  QoQ % -0.01% -0.00% -0.00% -0.02% 0.07% -0.06% -
  Horiz. % 99.97% 99.98% 99.98% 99.98% 100.01% 99.94% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.39 % 28.43 % 25.07 % 24.64 % 21.05 % 24.82 % 18.66 % 19.60%
  QoQ % -14.21% 13.40% 1.75% 17.05% -15.19% 33.01% -
  Horiz. % 130.71% 152.36% 134.35% 132.05% 112.81% 133.01% 100.00%
ROE 10.72 % 13.10 % 11.63 % 11.23 % 9.72 % 12.13 % 9.55 % 8.03%
  QoQ % -18.17% 12.64% 3.56% 15.53% -19.87% 27.02% -
  Horiz. % 112.25% 137.17% 121.78% 117.59% 101.78% 127.02% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.14 67.42 61.32 55.53 51.70 51.52 49.12 26.89%
  QoQ % 4.03% 9.95% 10.43% 7.41% 0.35% 4.89% -
  Horiz. % 142.79% 137.26% 124.84% 113.05% 105.25% 104.89% 100.00%
EPS 17.11 19.15 15.35 13.66 10.88 12.80 9.17 51.73%
  QoQ % -10.65% 24.76% 12.37% 25.55% -15.00% 39.59% -
  Horiz. % 186.59% 208.83% 167.39% 148.96% 118.65% 139.59% 100.00%
DPS 0.00 10.00 5.00 5.00 0.00 4.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.00% 125.00% 125.00% 0.00% 100.00% -
NAPS 1.5963 1.4620 1.3198 1.2161 1.1192 1.0549 0.9606 40.43%
  QoQ % 9.19% 10.77% 8.53% 8.66% 6.10% 9.82% -
  Horiz. % 166.18% 152.20% 137.39% 126.60% 116.51% 109.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.06 4.86 4.42 4.01 3.73 3.71 3.54 26.97%
  QoQ % 4.12% 9.95% 10.22% 7.51% 0.54% 4.80% -
  Horiz. % 142.94% 137.29% 124.86% 113.28% 105.37% 104.80% 100.00%
EPS 1.23 1.38 1.11 0.99 0.78 0.92 0.66 51.61%
  QoQ % -10.87% 24.32% 12.12% 26.92% -15.22% 39.39% -
  Horiz. % 186.36% 209.09% 168.18% 150.00% 118.18% 139.39% 100.00%
DPS 0.00 0.72 0.36 0.36 0.00 0.29 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 248.28% 124.14% 124.14% 0.00% 100.00% -
NAPS 0.1151 0.1054 0.0952 0.0877 0.0807 0.0761 0.0693 40.38%
  QoQ % 9.20% 10.71% 8.55% 8.67% 6.04% 9.81% -
  Horiz. % 166.09% 152.09% 137.37% 126.55% 116.45% 109.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.6900 6.8300 5.1800 4.2800 3.2500 2.0800 1.4000 -
P/RPS 9.54 10.13 8.45 7.71 6.29 4.04 2.85 124.27%
  QoQ % -5.82% 19.88% 9.60% 22.58% 55.69% 41.75% -
  Horiz. % 334.74% 355.44% 296.49% 270.53% 220.70% 141.75% 100.00%
P/EPS 39.10 35.67 33.75 31.33 29.87 16.25 15.27 87.49%
  QoQ % 9.62% 5.69% 7.72% 4.89% 83.82% 6.42% -
  Horiz. % 256.06% 233.60% 221.02% 205.17% 195.61% 106.42% 100.00%
EY 2.56 2.80 2.96 3.19 3.35 6.15 6.55 -46.64%
  QoQ % -8.57% -5.41% -7.21% -4.78% -45.53% -6.11% -
  Horiz. % 39.08% 42.75% 45.19% 48.70% 51.15% 93.89% 100.00%
DY 0.00 1.46 0.97 1.17 0.00 1.92 0.00 -
  QoQ % 0.00% 50.52% -17.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.04% 50.52% 60.94% 0.00% 100.00% -
P/NAPS 4.19 4.67 3.92 3.52 2.90 1.97 1.46 102.34%
  QoQ % -10.28% 19.13% 11.36% 21.38% 47.21% 34.93% -
  Horiz. % 286.99% 319.86% 268.49% 241.10% 198.63% 134.93% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 -
Price 6.5800 6.5400 6.0900 4.6800 4.3300 2.9700 1.5300 -
P/RPS 9.38 9.70 9.93 8.43 8.37 5.76 3.12 108.72%
  QoQ % -3.30% -2.32% 17.79% 0.72% 45.31% 84.62% -
  Horiz. % 300.64% 310.90% 318.27% 270.19% 268.27% 184.62% 100.00%
P/EPS 38.46 34.15 39.67 34.26 39.80 23.20 16.68 74.80%
  QoQ % 12.62% -13.91% 15.79% -13.92% 71.55% 39.09% -
  Horiz. % 230.58% 204.74% 237.83% 205.40% 238.61% 139.09% 100.00%
EY 2.60 2.93 2.52 2.92 2.51 4.31 5.99 -42.76%
  QoQ % -11.26% 16.27% -13.70% 16.33% -41.76% -28.05% -
  Horiz. % 43.41% 48.91% 42.07% 48.75% 41.90% 71.95% 100.00%
DY 0.00 1.53 0.82 1.07 0.00 1.35 0.00 -
  QoQ % 0.00% 86.59% -23.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.33% 60.74% 79.26% 0.00% 100.00% -
P/NAPS 4.12 4.47 4.61 3.85 3.87 2.82 1.59 88.98%
  QoQ % -7.83% -3.04% 19.74% -0.52% 37.23% 77.36% -
  Horiz. % 259.12% 281.13% 289.94% 242.14% 243.40% 177.36% 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.
 


 

70  118  346  1791 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.30-0.015 
 GPACKET-WB 0.2650.00 
 MNC-PA 0.040.00 
 LONBISC 0.115-0.025 
 SUMATEC 0.025-0.005 
 PA 0.055-0.005 
 OPCOM 0.655+0.025 
 OCK-WA 0.140.00 
 KOMARK 0.37+0.02 
 HIBISCS 0.995-0.025 

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. [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
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. 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
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 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
8. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
Partners & Brokers