Highlights

[HARTA] QoQ Quarter Result on 2009-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 20-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     39.50%    YoY -     247.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 148,599 134,572 125,336 124,816 119,056 111,495 87,837 41.84%
  QoQ % 10.42% 7.37% 0.42% 4.84% 6.78% 26.93% -
  Horiz. % 169.18% 153.21% 142.69% 142.10% 135.54% 126.93% 100.00%
PBT 47,477 41,196 32,703 34,010 25,279 21,455 14,804 117.01%
  QoQ % 15.25% 25.97% -3.84% 34.54% 17.82% 44.93% -
  Horiz. % 320.70% 278.28% 220.91% 229.74% 170.76% 144.93% 100.00%
Tax -10,225 -8,041 -6,315 -3,030 -3,067 -3,056 -1,888 207.45%
  QoQ % -27.16% -27.33% -108.42% 1.21% -0.36% -61.86% -
  Horiz. % 541.58% 425.90% 334.48% 160.49% 162.45% 161.86% 100.00%
NP 37,252 33,155 26,388 30,980 22,212 18,399 12,916 102.23%
  QoQ % 12.36% 25.64% -14.82% 39.47% 20.72% 42.45% -
  Horiz. % 288.42% 256.70% 204.30% 239.86% 171.97% 142.45% 100.00%
NP to SH 37,200 33,106 26,375 31,008 22,228 18,367 12,889 102.32%
  QoQ % 12.37% 25.52% -14.94% 39.50% 21.02% 42.50% -
  Horiz. % 288.62% 256.85% 204.63% 240.58% 172.46% 142.50% 100.00%
Tax Rate 21.54 % 19.52 % 19.31 % 8.91 % 12.13 % 14.24 % 12.75 % 41.71%
  QoQ % 10.35% 1.09% 116.72% -26.55% -14.82% 11.69% -
  Horiz. % 168.94% 153.10% 151.45% 69.88% 95.14% 111.69% 100.00%
Total Cost 111,347 101,417 98,948 93,836 96,844 93,096 74,921 30.14%
  QoQ % 9.79% 2.50% 5.45% -3.11% 4.03% 24.26% -
  Horiz. % 148.62% 135.37% 132.07% 125.25% 129.26% 124.26% 100.00%
Net Worth 319,847 294,730 271,313 255,549 232,848 210,590 192,365 40.22%
  QoQ % 8.52% 8.63% 6.17% 9.75% 10.57% 9.47% -
  Horiz. % 166.27% 153.21% 141.04% 132.85% 121.04% 109.47% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,117 12,117 - 9,689 - 9,692 - -
  QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.02% 125.03% 0.00% 99.98% 0.00% 100.00% -
Div Payout % 32.57 % 36.60 % - % 31.25 % - % 52.77 % - % -
  QoQ % -11.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.72% 69.36% 0.00% 59.22% 0.00% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 319,847 294,730 271,313 255,549 232,848 210,590 192,365 40.22%
  QoQ % 8.52% 8.63% 6.17% 9.75% 10.57% 9.47% -
  Horiz. % 166.27% 153.21% 141.04% 132.85% 121.04% 109.47% 100.00%
NOSH 242,345 242,357 242,417 242,249 242,399 242,308 242,274 0.02%
  QoQ % -0.00% -0.02% 0.07% -0.06% 0.04% 0.01% -
  Horiz. % 100.03% 100.03% 100.06% 99.99% 100.05% 100.01% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.07 % 24.64 % 21.05 % 24.82 % 18.66 % 16.50 % 14.70 % 42.61%
  QoQ % 1.75% 17.05% -15.19% 33.01% 13.09% 12.24% -
  Horiz. % 170.54% 167.62% 143.20% 168.84% 126.94% 112.24% 100.00%
ROE 11.63 % 11.23 % 9.72 % 12.13 % 9.55 % 8.72 % 6.70 % 44.29%
  QoQ % 3.56% 15.53% -19.87% 27.02% 9.52% 30.15% -
  Horiz. % 173.58% 167.61% 145.07% 181.04% 142.54% 130.15% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.32 55.53 51.70 51.52 49.12 46.01 36.26 41.81%
  QoQ % 10.43% 7.41% 0.35% 4.89% 6.76% 26.89% -
  Horiz. % 169.11% 153.14% 142.58% 142.08% 135.47% 126.89% 100.00%
EPS 15.35 13.66 10.88 12.80 9.17 7.58 5.32 102.28%
  QoQ % 12.37% 25.55% -15.00% 39.59% 20.98% 42.48% -
  Horiz. % 288.53% 256.77% 204.51% 240.60% 172.37% 142.48% 100.00%
DPS 5.00 5.00 0.00 4.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.3198 1.2161 1.1192 1.0549 0.9606 0.8691 0.7940 40.19%
  QoQ % 8.53% 8.66% 6.10% 9.82% 10.53% 9.46% -
  Horiz. % 166.22% 153.16% 140.96% 132.86% 120.98% 109.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,343,501
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.44 4.02 3.75 3.73 3.56 3.33 2.63 41.65%
  QoQ % 10.45% 7.20% 0.54% 4.78% 6.91% 26.62% -
  Horiz. % 168.82% 152.85% 142.59% 141.83% 135.36% 126.62% 100.00%
EPS 1.11 0.99 0.79 0.93 0.66 0.55 0.39 100.45%
  QoQ % 12.12% 25.32% -15.05% 40.91% 20.00% 41.03% -
  Horiz. % 284.62% 253.85% 202.56% 238.46% 169.23% 141.03% 100.00%
DPS 0.36 0.36 0.00 0.29 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.14% 124.14% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.0957 0.0882 0.0811 0.0764 0.0696 0.0630 0.0575 40.31%
  QoQ % 8.50% 8.75% 6.15% 9.77% 10.48% 9.57% -
  Horiz. % 166.43% 153.39% 141.04% 132.87% 121.04% 109.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.1800 4.2800 3.2500 2.0800 1.4000 1.2900 1.2700 -
P/RPS 8.45 7.71 6.29 4.04 2.85 2.80 3.50 79.68%
  QoQ % 9.60% 22.58% 55.69% 41.75% 1.79% -20.00% -
  Horiz. % 241.43% 220.29% 179.71% 115.43% 81.43% 80.00% 100.00%
P/EPS 33.75 31.33 29.87 16.25 15.27 17.02 23.87 25.89%
  QoQ % 7.72% 4.89% 83.82% 6.42% -10.28% -28.70% -
  Horiz. % 141.39% 131.25% 125.14% 68.08% 63.97% 71.30% 100.00%
EY 2.96 3.19 3.35 6.15 6.55 5.88 4.19 -20.63%
  QoQ % -7.21% -4.78% -45.53% -6.11% 11.39% 40.33% -
  Horiz. % 70.64% 76.13% 79.95% 146.78% 156.32% 140.33% 100.00%
DY 0.97 1.17 0.00 1.92 0.00 3.10 0.00 -
  QoQ % -17.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.29% 37.74% 0.00% 61.94% 0.00% 100.00% -
P/NAPS 3.92 3.52 2.90 1.97 1.46 1.48 1.60 81.44%
  QoQ % 11.36% 21.38% 47.21% 34.93% -1.35% -7.50% -
  Horiz. % 245.00% 220.00% 181.25% 123.13% 91.25% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 14/11/08 18/08/08 -
Price 6.0900 4.6800 4.3300 2.9700 1.5300 1.2000 1.2100 -
P/RPS 9.93 8.43 8.37 5.76 3.12 2.61 3.34 106.35%
  QoQ % 17.79% 0.72% 45.31% 84.62% 19.54% -21.86% -
  Horiz. % 297.31% 252.40% 250.60% 172.46% 93.41% 78.14% 100.00%
P/EPS 39.67 34.26 39.80 23.20 16.68 15.83 22.74 44.77%
  QoQ % 15.79% -13.92% 71.55% 39.09% 5.37% -30.39% -
  Horiz. % 174.45% 150.66% 175.02% 102.02% 73.35% 69.61% 100.00%
EY 2.52 2.92 2.51 4.31 5.99 6.32 4.40 -30.96%
  QoQ % -13.70% 16.33% -41.76% -28.05% -5.22% 43.64% -
  Horiz. % 57.27% 66.36% 57.05% 97.95% 136.14% 143.64% 100.00%
DY 0.82 1.07 0.00 1.35 0.00 3.33 0.00 -
  QoQ % -23.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.62% 32.13% 0.00% 40.54% 0.00% 100.00% -
P/NAPS 4.61 3.85 3.87 2.82 1.59 1.38 1.52 109.10%
  QoQ % 19.74% -0.52% 37.23% 77.36% 15.22% -9.21% -
  Horiz. % 303.29% 253.29% 254.61% 185.53% 104.61% 90.79% 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