Highlights

[HARTA] QoQ Quarter Result on 2010-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     24.76%    YoY -     49.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 188,123 184,312 169,958 163,385 148,599 134,572 125,336 31.00%
  QoQ % 2.07% 8.45% 4.02% 9.95% 10.42% 7.37% -
  Horiz. % 150.09% 147.05% 135.60% 130.36% 118.56% 107.37% 100.00%
PBT 62,206 61,018 53,764 56,562 47,477 41,196 32,703 53.34%
  QoQ % 1.95% 13.49% -4.95% 19.14% 15.25% 25.97% -
  Horiz. % 190.21% 186.58% 164.40% 172.96% 145.18% 125.97% 100.00%
Tax -12,995 -13,907 -12,314 -10,107 -10,225 -8,041 -6,315 61.57%
  QoQ % 6.56% -12.94% -21.84% 1.15% -27.16% -27.33% -
  Horiz. % 205.78% 220.22% 195.00% 160.05% 161.92% 127.33% 100.00%
NP 49,211 47,111 41,450 46,455 37,252 33,155 26,388 51.34%
  QoQ % 4.46% 13.66% -10.77% 24.70% 12.36% 25.64% -
  Horiz. % 186.49% 178.53% 157.08% 176.05% 141.17% 125.64% 100.00%
NP to SH 49,203 47,099 41,461 46,409 37,200 33,106 26,375 51.37%
  QoQ % 4.47% 13.60% -10.66% 24.76% 12.37% 25.52% -
  Horiz. % 186.55% 178.57% 157.20% 175.96% 141.04% 125.52% 100.00%
Tax Rate 20.89 % 22.79 % 22.90 % 17.87 % 21.54 % 19.52 % 19.31 % 5.37%
  QoQ % -8.34% -0.48% 28.15% -17.04% 10.35% 1.09% -
  Horiz. % 108.18% 118.02% 118.59% 92.54% 111.55% 101.09% 100.00%
Total Cost 138,912 137,201 128,508 116,930 111,347 101,417 98,948 25.30%
  QoQ % 1.25% 6.76% 9.90% 5.01% 9.79% 2.50% -
  Horiz. % 140.39% 138.66% 129.87% 118.17% 112.53% 102.50% 100.00%
Net Worth 457,907 422,182 386,815 354,307 319,847 294,730 271,313 41.62%
  QoQ % 8.46% 9.14% 9.18% 10.77% 8.52% 8.63% -
  Horiz. % 168.77% 155.61% 142.57% 130.59% 117.89% 108.63% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,169 14,536 - 24,234 12,117 12,117 - -
  QoQ % 24.99% 0.00% 0.00% 100.00% -0.00% 0.00% -
  Horiz. % 149.94% 119.96% 0.00% 199.99% 100.00% 100.00% -
Div Payout % 36.93 % 30.86 % - % 52.22 % 32.57 % 36.60 % - % -
  QoQ % 19.67% 0.00% 0.00% 60.33% -11.01% 0.00% -
  Horiz. % 100.90% 84.32% 0.00% 142.68% 88.99% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 457,907 422,182 386,815 354,307 319,847 294,730 271,313 41.62%
  QoQ % 8.46% 9.14% 9.18% 10.77% 8.52% 8.63% -
  Horiz. % 168.77% 155.61% 142.57% 130.59% 117.89% 108.63% 100.00%
NOSH 363,389 363,418 242,320 242,344 242,345 242,357 242,417 30.88%
  QoQ % -0.01% 49.97% -0.01% -0.00% -0.00% -0.02% -
  Horiz. % 149.90% 149.91% 99.96% 99.97% 99.97% 99.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.16 % 25.56 % 24.39 % 28.43 % 25.07 % 24.64 % 21.05 % 15.55%
  QoQ % 2.35% 4.80% -14.21% 13.40% 1.75% 17.05% -
  Horiz. % 124.28% 121.43% 115.87% 135.06% 119.10% 117.05% 100.00%
ROE 10.75 % 11.16 % 10.72 % 13.10 % 11.63 % 11.23 % 9.72 % 6.93%
  QoQ % -3.67% 4.10% -18.17% 12.64% 3.56% 15.53% -
  Horiz. % 110.60% 114.81% 110.29% 134.77% 119.65% 115.53% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.77 50.72 70.14 67.42 61.32 55.53 51.70 0.09%
  QoQ % 2.07% -27.69% 4.03% 9.95% 10.43% 7.41% -
  Horiz. % 100.14% 98.10% 135.67% 130.41% 118.61% 107.41% 100.00%
EPS 13.54 12.96 17.11 19.15 15.35 13.66 10.88 15.65%
  QoQ % 4.48% -24.25% -10.65% 24.76% 12.37% 25.55% -
  Horiz. % 124.45% 119.12% 157.26% 176.01% 141.08% 125.55% 100.00%
DPS 5.00 4.00 0.00 10.00 5.00 5.00 0.00 -
  QoQ % 25.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 80.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 1.2601 1.1617 1.5963 1.4620 1.3198 1.2161 1.1192 8.20%
  QoQ % 8.47% -27.23% 9.19% 10.77% 8.53% 8.66% -
  Horiz. % 112.59% 103.80% 142.63% 130.63% 117.92% 108.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.58 5.47 5.04 4.85 4.41 3.99 3.72 30.94%
  QoQ % 2.01% 8.53% 3.92% 9.98% 10.53% 7.26% -
  Horiz. % 150.00% 147.04% 135.48% 130.38% 118.55% 107.26% 100.00%
EPS 1.46 1.40 1.23 1.38 1.10 0.98 0.78 51.71%
  QoQ % 4.29% 13.82% -10.87% 25.45% 12.24% 25.64% -
  Horiz. % 187.18% 179.49% 157.69% 176.92% 141.03% 125.64% 100.00%
DPS 0.54 0.43 0.00 0.72 0.36 0.36 0.00 -
  QoQ % 25.58% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 150.00% 119.44% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.1358 0.1252 0.1147 0.1051 0.0948 0.0874 0.0805 41.58%
  QoQ % 8.47% 9.15% 9.13% 10.86% 8.47% 8.57% -
  Horiz. % 168.70% 155.53% 142.48% 130.56% 117.76% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.4500 3.9200 6.6900 6.8300 5.1800 4.2800 3.2500 -
P/RPS 8.60 7.73 9.54 10.13 8.45 7.71 6.29 23.12%
  QoQ % 11.25% -18.97% -5.82% 19.88% 9.60% 22.58% -
  Horiz. % 136.72% 122.89% 151.67% 161.05% 134.34% 122.58% 100.00%
P/EPS 32.87 30.25 39.10 35.67 33.75 31.33 29.87 6.57%
  QoQ % 8.66% -22.63% 9.62% 5.69% 7.72% 4.89% -
  Horiz. % 110.04% 101.27% 130.90% 119.42% 112.99% 104.89% 100.00%
EY 3.04 3.31 2.56 2.80 2.96 3.19 3.35 -6.25%
  QoQ % -8.16% 29.30% -8.57% -5.41% -7.21% -4.78% -
  Horiz. % 90.75% 98.81% 76.42% 83.58% 88.36% 95.22% 100.00%
DY 1.12 1.02 0.00 1.46 0.97 1.17 0.00 -
  QoQ % 9.80% 0.00% 0.00% 50.52% -17.09% 0.00% -
  Horiz. % 95.73% 87.18% 0.00% 124.79% 82.91% 100.00% -
P/NAPS 3.53 3.37 4.19 4.67 3.92 3.52 2.90 13.96%
  QoQ % 4.75% -19.57% -10.28% 19.13% 11.36% 21.38% -
  Horiz. % 121.72% 116.21% 144.48% 161.03% 135.17% 121.38% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 07/02/11 09/11/10 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 -
Price 4.6900 4.6100 6.5800 6.5400 6.0900 4.6800 4.3300 -
P/RPS 9.06 9.09 9.38 9.70 9.93 8.43 8.37 5.41%
  QoQ % -0.33% -3.09% -3.30% -2.32% 17.79% 0.72% -
  Horiz. % 108.24% 108.60% 112.07% 115.89% 118.64% 100.72% 100.00%
P/EPS 34.64 35.57 38.46 34.15 39.67 34.26 39.80 -8.82%
  QoQ % -2.61% -7.51% 12.62% -13.91% 15.79% -13.92% -
  Horiz. % 87.04% 89.37% 96.63% 85.80% 99.67% 86.08% 100.00%
EY 2.89 2.81 2.60 2.93 2.52 2.92 2.51 9.83%
  QoQ % 2.85% 8.08% -11.26% 16.27% -13.70% 16.33% -
  Horiz. % 115.14% 111.95% 103.59% 116.73% 100.40% 116.33% 100.00%
DY 1.07 0.87 0.00 1.53 0.82 1.07 0.00 -
  QoQ % 22.99% 0.00% 0.00% 86.59% -23.36% 0.00% -
  Horiz. % 100.00% 81.31% 0.00% 142.99% 76.64% 100.00% -
P/NAPS 3.72 3.97 4.12 4.47 4.61 3.85 3.87 -2.59%
  QoQ % -6.30% -3.64% -7.83% -3.04% 19.74% -0.52% -
  Horiz. % 96.12% 102.58% 106.46% 115.50% 119.12% 99.48% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers