Highlights

[HARTA] QoQ Quarter Result on 2010-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     13.60%    YoY -     42.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 219,371 192,524 188,123 184,312 169,958 163,385 148,599 29.74%
  QoQ % 13.94% 2.34% 2.07% 8.45% 4.02% 9.95% -
  Horiz. % 147.63% 129.56% 126.60% 124.03% 114.37% 109.95% 100.00%
PBT 70,670 66,290 62,206 61,018 53,764 56,562 47,477 30.46%
  QoQ % 6.61% 6.57% 1.95% 13.49% -4.95% 19.14% -
  Horiz. % 148.85% 139.63% 131.02% 128.52% 113.24% 119.14% 100.00%
Tax -15,924 -13,856 -12,995 -13,907 -12,314 -10,107 -10,225 34.47%
  QoQ % -14.92% -6.63% 6.56% -12.94% -21.84% 1.15% -
  Horiz. % 155.74% 135.51% 127.09% 136.01% 120.43% 98.85% 100.00%
NP 54,746 52,434 49,211 47,111 41,450 46,455 37,252 29.35%
  QoQ % 4.41% 6.55% 4.46% 13.66% -10.77% 24.70% -
  Horiz. % 146.96% 140.75% 132.10% 126.47% 111.27% 124.70% 100.00%
NP to SH 54,774 52,398 49,203 47,099 41,461 46,409 37,200 29.52%
  QoQ % 4.53% 6.49% 4.47% 13.60% -10.66% 24.76% -
  Horiz. % 147.24% 140.85% 132.27% 126.61% 111.45% 124.76% 100.00%
Tax Rate 22.53 % 20.90 % 20.89 % 22.79 % 22.90 % 17.87 % 21.54 % 3.05%
  QoQ % 7.80% 0.05% -8.34% -0.48% 28.15% -17.04% -
  Horiz. % 104.60% 97.03% 96.98% 105.80% 106.31% 82.96% 100.00%
Total Cost 164,625 140,090 138,912 137,201 128,508 116,930 111,347 29.87%
  QoQ % 17.51% 0.85% 1.25% 6.76% 9.90% 5.01% -
  Horiz. % 147.85% 125.81% 124.76% 123.22% 115.41% 105.01% 100.00%
Net Worth 529,045 494,381 457,907 422,182 386,815 354,307 319,847 39.99%
  QoQ % 7.01% 7.97% 8.46% 9.14% 9.18% 10.77% -
  Horiz. % 165.41% 154.57% 143.16% 132.00% 120.94% 110.77% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 43,634 18,169 14,536 - 24,234 12,117 -
  QoQ % 0.00% 140.15% 24.99% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 360.10% 149.95% 119.97% 0.00% 200.00% 100.00%
Div Payout % - % 83.28 % 36.93 % 30.86 % - % 52.22 % 32.57 % -
  QoQ % 0.00% 125.51% 19.67% 0.00% 0.00% 60.33% -
  Horiz. % 0.00% 255.70% 113.39% 94.75% 0.00% 160.33% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 529,045 494,381 457,907 422,182 386,815 354,307 319,847 39.99%
  QoQ % 7.01% 7.97% 8.46% 9.14% 9.18% 10.77% -
  Horiz. % 165.41% 154.57% 143.16% 132.00% 120.94% 110.77% 100.00%
NOSH 363,705 363,622 363,389 363,418 242,320 242,344 242,345 31.18%
  QoQ % 0.02% 0.06% -0.01% 49.97% -0.01% -0.00% -
  Horiz. % 150.08% 150.04% 149.95% 149.96% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.96 % 27.24 % 26.16 % 25.56 % 24.39 % 28.43 % 25.07 % -0.29%
  QoQ % -8.37% 4.13% 2.35% 4.80% -14.21% 13.40% -
  Horiz. % 99.56% 108.66% 104.35% 101.95% 97.29% 113.40% 100.00%
ROE 10.35 % 10.60 % 10.75 % 11.16 % 10.72 % 13.10 % 11.63 % -7.50%
  QoQ % -2.36% -1.40% -3.67% 4.10% -18.17% 12.64% -
  Horiz. % 88.99% 91.14% 92.43% 95.96% 92.18% 112.64% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.32 52.95 51.77 50.72 70.14 67.42 61.32 -1.09%
  QoQ % 13.92% 2.28% 2.07% -27.69% 4.03% 9.95% -
  Horiz. % 98.37% 86.35% 84.43% 82.71% 114.38% 109.95% 100.00%
EPS 15.06 14.41 13.54 12.96 17.11 19.15 15.35 -1.27%
  QoQ % 4.51% 6.43% 4.48% -24.25% -10.65% 24.76% -
  Horiz. % 98.11% 93.88% 88.21% 84.43% 111.47% 124.76% 100.00%
DPS 0.00 12.00 5.00 4.00 0.00 10.00 5.00 -
  QoQ % 0.00% 140.00% 25.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 240.00% 100.00% 80.00% 0.00% 200.00% 100.00%
NAPS 1.4546 1.3596 1.2601 1.1617 1.5963 1.4620 1.3198 6.72%
  QoQ % 6.99% 7.90% 8.47% -27.23% 9.19% 10.77% -
  Horiz. % 110.21% 103.02% 95.48% 88.02% 120.95% 110.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,343,501
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.56 5.76 5.63 5.51 5.08 4.89 4.44 29.81%
  QoQ % 13.89% 2.31% 2.18% 8.46% 3.89% 10.14% -
  Horiz. % 147.75% 129.73% 126.80% 124.10% 114.41% 110.14% 100.00%
EPS 1.64 1.57 1.47 1.41 1.24 1.39 1.11 29.81%
  QoQ % 4.46% 6.80% 4.26% 13.71% -10.79% 25.23% -
  Horiz. % 147.75% 141.44% 132.43% 127.03% 111.71% 125.23% 100.00%
DPS 0.00 1.31 0.54 0.43 0.00 0.72 0.36 -
  QoQ % 0.00% 142.59% 25.58% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 363.89% 150.00% 119.44% 0.00% 200.00% 100.00%
NAPS 0.1582 0.1479 0.1370 0.1263 0.1157 0.1060 0.0957 39.94%
  QoQ % 6.96% 7.96% 8.47% 9.16% 9.15% 10.76% -
  Horiz. % 165.31% 154.55% 143.16% 131.97% 120.90% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.6500 4.5400 4.4500 3.9200 6.6900 6.8300 5.1800 -
P/RPS 7.71 8.57 8.60 7.73 9.54 10.13 8.45 -5.94%
  QoQ % -10.04% -0.35% 11.25% -18.97% -5.82% 19.88% -
  Horiz. % 91.24% 101.42% 101.78% 91.48% 112.90% 119.88% 100.00%
P/EPS 30.88 31.51 32.87 30.25 39.10 35.67 33.75 -5.77%
  QoQ % -2.00% -4.14% 8.66% -22.63% 9.62% 5.69% -
  Horiz. % 91.50% 93.36% 97.39% 89.63% 115.85% 105.69% 100.00%
EY 3.24 3.17 3.04 3.31 2.56 2.80 2.96 6.23%
  QoQ % 2.21% 4.28% -8.16% 29.30% -8.57% -5.41% -
  Horiz. % 109.46% 107.09% 102.70% 111.82% 86.49% 94.59% 100.00%
DY 0.00 2.64 1.12 1.02 0.00 1.46 0.97 -
  QoQ % 0.00% 135.71% 9.80% 0.00% 0.00% 50.52% -
  Horiz. % 0.00% 272.16% 115.46% 105.15% 0.00% 150.52% 100.00%
P/NAPS 3.20 3.34 3.53 3.37 4.19 4.67 3.92 -12.69%
  QoQ % -4.19% -5.38% 4.75% -19.57% -10.28% 19.13% -
  Horiz. % 81.63% 85.20% 90.05% 85.97% 106.89% 119.13% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 -
Price 4.4900 4.7500 4.6900 4.6100 6.5800 6.5400 6.0900 -
P/RPS 7.44 8.97 9.06 9.09 9.38 9.70 9.93 -17.55%
  QoQ % -17.06% -0.99% -0.33% -3.09% -3.30% -2.32% -
  Horiz. % 74.92% 90.33% 91.24% 91.54% 94.46% 97.68% 100.00%
P/EPS 29.81 32.96 34.64 35.57 38.46 34.15 39.67 -17.39%
  QoQ % -9.56% -4.85% -2.61% -7.51% 12.62% -13.91% -
  Horiz. % 75.14% 83.09% 87.32% 89.66% 96.95% 86.09% 100.00%
EY 3.35 3.03 2.89 2.81 2.60 2.93 2.52 20.96%
  QoQ % 10.56% 4.84% 2.85% 8.08% -11.26% 16.27% -
  Horiz. % 132.94% 120.24% 114.68% 111.51% 103.17% 116.27% 100.00%
DY 0.00 2.53 1.07 0.87 0.00 1.53 0.82 -
  QoQ % 0.00% 136.45% 22.99% 0.00% 0.00% 86.59% -
  Horiz. % 0.00% 308.54% 130.49% 106.10% 0.00% 186.59% 100.00%
P/NAPS 3.09 3.49 3.72 3.97 4.12 4.47 4.61 -23.47%
  QoQ % -11.46% -6.18% -6.30% -3.64% -7.83% -3.04% -
  Horiz. % 67.03% 75.70% 80.69% 86.12% 89.37% 96.96% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers