Highlights

[HARTA] QoQ Quarter Result on 2009-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 28-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     12.37%    YoY -     67.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,312 169,958 163,385 148,599 134,572 125,336 124,816 29.64%
  QoQ % 8.45% 4.02% 9.95% 10.42% 7.37% 0.42% -
  Horiz. % 147.67% 136.17% 130.90% 119.05% 107.82% 100.42% 100.00%
PBT 61,018 53,764 56,562 47,477 41,196 32,703 34,010 47.60%
  QoQ % 13.49% -4.95% 19.14% 15.25% 25.97% -3.84% -
  Horiz. % 179.41% 158.08% 166.31% 139.60% 121.13% 96.16% 100.00%
Tax -13,907 -12,314 -10,107 -10,225 -8,041 -6,315 -3,030 175.93%
  QoQ % -12.94% -21.84% 1.15% -27.16% -27.33% -108.42% -
  Horiz. % 458.98% 406.40% 333.56% 337.46% 265.38% 208.42% 100.00%
NP 47,111 41,450 46,455 37,252 33,155 26,388 30,980 32.21%
  QoQ % 13.66% -10.77% 24.70% 12.36% 25.64% -14.82% -
  Horiz. % 152.07% 133.80% 149.95% 120.25% 107.02% 85.18% 100.00%
NP to SH 47,099 41,461 46,409 37,200 33,106 26,375 31,008 32.10%
  QoQ % 13.60% -10.66% 24.76% 12.37% 25.52% -14.94% -
  Horiz. % 151.89% 133.71% 149.67% 119.97% 106.77% 85.06% 100.00%
Tax Rate 22.79 % 22.90 % 17.87 % 21.54 % 19.52 % 19.31 % 8.91 % 86.92%
  QoQ % -0.48% 28.15% -17.04% 10.35% 1.09% 116.72% -
  Horiz. % 255.78% 257.01% 200.56% 241.75% 219.08% 216.72% 100.00%
Total Cost 137,201 128,508 116,930 111,347 101,417 98,948 93,836 28.79%
  QoQ % 6.76% 9.90% 5.01% 9.79% 2.50% 5.45% -
  Horiz. % 146.21% 136.95% 124.61% 118.66% 108.08% 105.45% 100.00%
Net Worth 422,182 386,815 354,307 319,847 294,730 271,313 255,549 39.71%
  QoQ % 9.14% 9.18% 10.77% 8.52% 8.63% 6.17% -
  Horiz. % 165.21% 151.37% 138.65% 125.16% 115.33% 106.17% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,536 - 24,234 12,117 12,117 - 9,689 31.02%
  QoQ % 0.00% 0.00% 100.00% -0.00% 0.00% 0.00% -
  Horiz. % 150.02% 0.00% 250.10% 125.05% 125.06% 0.00% 100.00%
Div Payout % 30.86 % - % 52.22 % 32.57 % 36.60 % - % 31.25 % -0.83%
  QoQ % 0.00% 0.00% 60.33% -11.01% 0.00% 0.00% -
  Horiz. % 98.75% 0.00% 167.10% 104.22% 117.12% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 422,182 386,815 354,307 319,847 294,730 271,313 255,549 39.71%
  QoQ % 9.14% 9.18% 10.77% 8.52% 8.63% 6.17% -
  Horiz. % 165.21% 151.37% 138.65% 125.16% 115.33% 106.17% 100.00%
NOSH 363,418 242,320 242,344 242,345 242,357 242,417 242,249 31.02%
  QoQ % 49.97% -0.01% -0.00% -0.00% -0.02% 0.07% -
  Horiz. % 150.02% 100.03% 100.04% 100.04% 100.04% 100.07% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.56 % 24.39 % 28.43 % 25.07 % 24.64 % 21.05 % 24.82 % 1.98%
  QoQ % 4.80% -14.21% 13.40% 1.75% 17.05% -15.19% -
  Horiz. % 102.98% 98.27% 114.54% 101.01% 99.27% 84.81% 100.00%
ROE 11.16 % 10.72 % 13.10 % 11.63 % 11.23 % 9.72 % 12.13 % -5.40%
  QoQ % 4.10% -18.17% 12.64% 3.56% 15.53% -19.87% -
  Horiz. % 92.00% 88.38% 108.00% 95.88% 92.58% 80.13% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.72 70.14 67.42 61.32 55.53 51.70 51.52 -1.04%
  QoQ % -27.69% 4.03% 9.95% 10.43% 7.41% 0.35% -
  Horiz. % 98.45% 136.14% 130.86% 119.02% 107.78% 100.35% 100.00%
EPS 12.96 17.11 19.15 15.35 13.66 10.88 12.80 0.83%
  QoQ % -24.25% -10.65% 24.76% 12.37% 25.55% -15.00% -
  Horiz. % 101.25% 133.67% 149.61% 119.92% 106.72% 85.00% 100.00%
DPS 4.00 0.00 10.00 5.00 5.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 250.00% 125.00% 125.00% 0.00% 100.00%
NAPS 1.1617 1.5963 1.4620 1.3198 1.2161 1.1192 1.0549 6.63%
  QoQ % -27.23% 9.19% 10.77% 8.53% 8.66% 6.10% -
  Horiz. % 110.12% 151.32% 138.59% 125.11% 115.28% 106.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.47 5.04 4.85 4.41 3.99 3.72 3.70 29.74%
  QoQ % 8.53% 3.92% 9.98% 10.53% 7.26% 0.54% -
  Horiz. % 147.84% 136.22% 131.08% 119.19% 107.84% 100.54% 100.00%
EPS 1.40 1.23 1.38 1.10 0.98 0.78 0.92 32.27%
  QoQ % 13.82% -10.87% 25.45% 12.24% 25.64% -15.22% -
  Horiz. % 152.17% 133.70% 150.00% 119.57% 106.52% 84.78% 100.00%
DPS 0.43 0.00 0.72 0.36 0.36 0.00 0.29 30.00%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.28% 0.00% 248.28% 124.14% 124.14% 0.00% 100.00%
NAPS 0.1252 0.1147 0.1051 0.0948 0.0874 0.0805 0.0758 39.69%
  QoQ % 9.15% 9.13% 10.86% 8.47% 8.57% 6.20% -
  Horiz. % 165.17% 151.32% 138.65% 125.07% 115.30% 106.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.9200 6.6900 6.8300 5.1800 4.2800 3.2500 2.0800 -
P/RPS 7.73 9.54 10.13 8.45 7.71 6.29 4.04 54.06%
  QoQ % -18.97% -5.82% 19.88% 9.60% 22.58% 55.69% -
  Horiz. % 191.34% 236.14% 250.74% 209.16% 190.84% 155.69% 100.00%
P/EPS 30.25 39.10 35.67 33.75 31.33 29.87 16.25 51.27%
  QoQ % -22.63% 9.62% 5.69% 7.72% 4.89% 83.82% -
  Horiz. % 186.15% 240.62% 219.51% 207.69% 192.80% 183.82% 100.00%
EY 3.31 2.56 2.80 2.96 3.19 3.35 6.15 -33.81%
  QoQ % 29.30% -8.57% -5.41% -7.21% -4.78% -45.53% -
  Horiz. % 53.82% 41.63% 45.53% 48.13% 51.87% 54.47% 100.00%
DY 1.02 0.00 1.46 0.97 1.17 0.00 1.92 -34.38%
  QoQ % 0.00% 0.00% 50.52% -17.09% 0.00% 0.00% -
  Horiz. % 53.12% 0.00% 76.04% 50.52% 60.94% 0.00% 100.00%
P/NAPS 3.37 4.19 4.67 3.92 3.52 2.90 1.97 42.99%
  QoQ % -19.57% -10.28% 19.13% 11.36% 21.38% 47.21% -
  Horiz. % 171.07% 212.69% 237.06% 198.98% 178.68% 147.21% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 -
Price 4.6100 6.5800 6.5400 6.0900 4.6800 4.3300 2.9700 -
P/RPS 9.09 9.38 9.70 9.93 8.43 8.37 5.76 35.51%
  QoQ % -3.09% -3.30% -2.32% 17.79% 0.72% 45.31% -
  Horiz. % 157.81% 162.85% 168.40% 172.40% 146.35% 145.31% 100.00%
P/EPS 35.57 38.46 34.15 39.67 34.26 39.80 23.20 32.93%
  QoQ % -7.51% 12.62% -13.91% 15.79% -13.92% 71.55% -
  Horiz. % 153.32% 165.78% 147.20% 170.99% 147.67% 171.55% 100.00%
EY 2.81 2.60 2.93 2.52 2.92 2.51 4.31 -24.79%
  QoQ % 8.08% -11.26% 16.27% -13.70% 16.33% -41.76% -
  Horiz. % 65.20% 60.32% 67.98% 58.47% 67.75% 58.24% 100.00%
DY 0.87 0.00 1.53 0.82 1.07 0.00 1.35 -25.37%
  QoQ % 0.00% 0.00% 86.59% -23.36% 0.00% 0.00% -
  Horiz. % 64.44% 0.00% 113.33% 60.74% 79.26% 0.00% 100.00%
P/NAPS 3.97 4.12 4.47 4.61 3.85 3.87 2.82 25.58%
  QoQ % -3.64% -7.83% -3.04% 19.74% -0.52% 37.23% -
  Horiz. % 140.78% 146.10% 158.51% 163.48% 136.52% 137.23% 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.
 


 

198  229  551  1316 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.075+0.015 
 SAPNRG 0.29-0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.515-0.01 
 KNM 0.43-0.01 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.135+0.015 
 SEACERA 0.535+0.045 
 HHGROUP 0.05-0.01 
 HSI-C7K 0.415+0.04 
Partners & Brokers