Highlights

[HARTA] QoQ Quarter Result on 2010-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 07-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     4.47%    YoY -     32.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 229,542 219,371 192,524 188,123 184,312 169,958 163,385 25.41%
  QoQ % 4.64% 13.94% 2.34% 2.07% 8.45% 4.02% -
  Horiz. % 140.49% 134.27% 117.83% 115.14% 112.81% 104.02% 100.00%
PBT 59,551 70,670 66,290 62,206 61,018 53,764 56,562 3.49%
  QoQ % -15.73% 6.61% 6.57% 1.95% 13.49% -4.95% -
  Horiz. % 105.28% 124.94% 117.20% 109.98% 107.88% 95.05% 100.00%
Tax -13,380 -15,924 -13,856 -12,995 -13,907 -12,314 -10,107 20.54%
  QoQ % 15.98% -14.92% -6.63% 6.56% -12.94% -21.84% -
  Horiz. % 132.38% 157.55% 137.09% 128.57% 137.60% 121.84% 100.00%
NP 46,171 54,746 52,434 49,211 47,111 41,450 46,455 -0.41%
  QoQ % -15.66% 4.41% 6.55% 4.46% 13.66% -10.77% -
  Horiz. % 99.39% 117.85% 112.87% 105.93% 101.41% 89.23% 100.00%
NP to SH 46,127 54,774 52,398 49,203 47,099 41,461 46,409 -0.41%
  QoQ % -15.79% 4.53% 6.49% 4.47% 13.60% -10.66% -
  Horiz. % 99.39% 118.02% 112.90% 106.02% 101.49% 89.34% 100.00%
Tax Rate 22.47 % 22.53 % 20.90 % 20.89 % 22.79 % 22.90 % 17.87 % 16.48%
  QoQ % -0.27% 7.80% 0.05% -8.34% -0.48% 28.15% -
  Horiz. % 125.74% 126.08% 116.96% 116.90% 127.53% 128.15% 100.00%
Total Cost 183,371 164,625 140,090 138,912 137,201 128,508 116,930 34.94%
  QoQ % 11.39% 17.51% 0.85% 1.25% 6.76% 9.90% -
  Horiz. % 156.82% 140.79% 119.81% 118.80% 117.34% 109.90% 100.00%
Net Worth 555,088 529,045 494,381 457,907 422,182 386,815 354,307 34.86%
  QoQ % 4.92% 7.01% 7.97% 8.46% 9.14% 9.18% -
  Horiz. % 156.67% 149.32% 139.53% 129.24% 119.16% 109.18% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 21,826 - 43,634 18,169 14,536 - 24,234 -6.73%
  QoQ % 0.00% 0.00% 140.15% 24.99% 0.00% 0.00% -
  Horiz. % 90.06% 0.00% 180.05% 74.97% 59.98% 0.00% 100.00%
Div Payout % 47.32 % - % 83.28 % 36.93 % 30.86 % - % 52.22 % -6.35%
  QoQ % 0.00% 0.00% 125.51% 19.67% 0.00% 0.00% -
  Horiz. % 90.62% 0.00% 159.48% 70.72% 59.10% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 555,088 529,045 494,381 457,907 422,182 386,815 354,307 34.86%
  QoQ % 4.92% 7.01% 7.97% 8.46% 9.14% 9.18% -
  Horiz. % 156.67% 149.32% 139.53% 129.24% 119.16% 109.18% 100.00%
NOSH 363,777 363,705 363,622 363,389 363,418 242,320 242,344 31.07%
  QoQ % 0.02% 0.02% 0.06% -0.01% 49.97% -0.01% -
  Horiz. % 150.11% 150.08% 150.04% 149.95% 149.96% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.11 % 24.96 % 27.24 % 26.16 % 25.56 % 24.39 % 28.43 % -20.59%
  QoQ % -19.43% -8.37% 4.13% 2.35% 4.80% -14.21% -
  Horiz. % 70.74% 87.79% 95.81% 92.02% 89.91% 85.79% 100.00%
ROE 8.31 % 10.35 % 10.60 % 10.75 % 11.16 % 10.72 % 13.10 % -26.15%
  QoQ % -19.71% -2.36% -1.40% -3.67% 4.10% -18.17% -
  Horiz. % 63.44% 79.01% 80.92% 82.06% 85.19% 81.83% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.10 60.32 52.95 51.77 50.72 70.14 67.42 -4.31%
  QoQ % 4.61% 13.92% 2.28% 2.07% -27.69% 4.03% -
  Horiz. % 93.59% 89.47% 78.54% 76.79% 75.23% 104.03% 100.00%
EPS 12.68 15.06 14.41 13.54 12.96 17.11 19.15 -24.01%
  QoQ % -15.80% 4.51% 6.43% 4.48% -24.25% -10.65% -
  Horiz. % 66.21% 78.64% 75.25% 70.70% 67.68% 89.35% 100.00%
DPS 6.00 0.00 12.00 5.00 4.00 0.00 10.00 -28.84%
  QoQ % 0.00% 0.00% 140.00% 25.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 120.00% 50.00% 40.00% 0.00% 100.00%
NAPS 1.5259 1.4546 1.3596 1.2601 1.1617 1.5963 1.4620 2.89%
  QoQ % 4.90% 6.99% 7.90% 8.47% -27.23% 9.19% -
  Horiz. % 104.37% 99.49% 93.00% 86.19% 79.46% 109.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.81 6.51 5.71 5.58 5.47 5.04 4.85 25.37%
  QoQ % 4.61% 14.01% 2.33% 2.01% 8.53% 3.92% -
  Horiz. % 140.41% 134.23% 117.73% 115.05% 112.78% 103.92% 100.00%
EPS 1.37 1.62 1.55 1.46 1.40 1.23 1.38 -0.48%
  QoQ % -15.43% 4.52% 6.16% 4.29% 13.82% -10.87% -
  Horiz. % 99.28% 117.39% 112.32% 105.80% 101.45% 89.13% 100.00%
DPS 0.65 0.00 1.29 0.54 0.43 0.00 0.72 -6.59%
  QoQ % 0.00% 0.00% 138.89% 25.58% 0.00% 0.00% -
  Horiz. % 90.28% 0.00% 179.17% 75.00% 59.72% 0.00% 100.00%
NAPS 0.1646 0.1569 0.1466 0.1358 0.1252 0.1147 0.1051 34.82%
  QoQ % 4.91% 7.03% 7.95% 8.47% 9.15% 9.13% -
  Horiz. % 156.61% 149.29% 139.49% 129.21% 119.12% 109.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.5800 4.6500 4.5400 4.4500 3.9200 6.6900 6.8300 -
P/RPS 7.26 7.71 8.57 8.60 7.73 9.54 10.13 -19.90%
  QoQ % -5.84% -10.04% -0.35% 11.25% -18.97% -5.82% -
  Horiz. % 71.67% 76.11% 84.60% 84.90% 76.31% 94.18% 100.00%
P/EPS 36.12 30.88 31.51 32.87 30.25 39.10 35.67 0.84%
  QoQ % 16.97% -2.00% -4.14% 8.66% -22.63% 9.62% -
  Horiz. % 101.26% 86.57% 88.34% 92.15% 84.81% 109.62% 100.00%
EY 2.77 3.24 3.17 3.04 3.31 2.56 2.80 -0.71%
  QoQ % -14.51% 2.21% 4.28% -8.16% 29.30% -8.57% -
  Horiz. % 98.93% 115.71% 113.21% 108.57% 118.21% 91.43% 100.00%
DY 1.31 0.00 2.64 1.12 1.02 0.00 1.46 -6.97%
  QoQ % 0.00% 0.00% 135.71% 9.80% 0.00% 0.00% -
  Horiz. % 89.73% 0.00% 180.82% 76.71% 69.86% 0.00% 100.00%
P/NAPS 3.00 3.20 3.34 3.53 3.37 4.19 4.67 -25.53%
  QoQ % -6.25% -4.19% -5.38% 4.75% -19.57% -10.28% -
  Horiz. % 64.24% 68.52% 71.52% 75.59% 72.16% 89.72% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 09/08/11 10/05/11 07/02/11 09/11/10 10/08/10 11/05/10 -
Price 4.5500 4.4900 4.7500 4.6900 4.6100 6.5800 6.5400 -
P/RPS 7.21 7.44 8.97 9.06 9.09 9.38 9.70 -17.93%
  QoQ % -3.09% -17.06% -0.99% -0.33% -3.09% -3.30% -
  Horiz. % 74.33% 76.70% 92.47% 93.40% 93.71% 96.70% 100.00%
P/EPS 35.88 29.81 32.96 34.64 35.57 38.46 34.15 3.35%
  QoQ % 20.36% -9.56% -4.85% -2.61% -7.51% 12.62% -
  Horiz. % 105.07% 87.29% 96.52% 101.43% 104.16% 112.62% 100.00%
EY 2.79 3.35 3.03 2.89 2.81 2.60 2.93 -3.21%
  QoQ % -16.72% 10.56% 4.84% 2.85% 8.08% -11.26% -
  Horiz. % 95.22% 114.33% 103.41% 98.63% 95.90% 88.74% 100.00%
DY 1.32 0.00 2.53 1.07 0.87 0.00 1.53 -9.37%
  QoQ % 0.00% 0.00% 136.45% 22.99% 0.00% 0.00% -
  Horiz. % 86.27% 0.00% 165.36% 69.93% 56.86% 0.00% 100.00%
P/NAPS 2.98 3.09 3.49 3.72 3.97 4.12 4.47 -23.67%
  QoQ % -3.56% -11.46% -6.18% -6.30% -3.64% -7.83% -
  Horiz. % 66.67% 69.13% 78.08% 83.22% 88.81% 92.17% 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.
 


 

189  233  510  1362 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.01 
 TIGER 0.07+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 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7K 0.42+0.045 
Partners & Brokers