Highlights

[HARTA] QoQ TTM Result on 2009-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     15.04%    YoY -     124.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 616,514 571,892 533,323 503,780 480,703 443,204 391,184 35.54%
  QoQ % 7.80% 7.23% 5.86% 4.80% 8.46% 13.30% -
  Horiz. % 157.60% 146.20% 136.34% 128.78% 122.88% 113.30% 100.00%
PBT 198,999 177,938 155,386 133,188 113,447 95,548 72,042 97.24%
  QoQ % 11.84% 14.51% 16.67% 17.40% 18.73% 32.63% -
  Horiz. % 276.23% 246.99% 215.69% 184.88% 157.47% 132.63% 100.00%
Tax -40,687 -34,688 -27,611 -20,453 -15,468 -11,041 -9,578 162.99%
  QoQ % -17.29% -25.63% -35.00% -32.23% -40.10% -15.27% -
  Horiz. % 424.80% 362.16% 288.28% 213.54% 161.50% 115.27% 100.00%
NP 158,312 143,250 127,775 112,735 97,979 84,507 62,464 86.21%
  QoQ % 10.51% 12.11% 13.34% 15.06% 15.94% 35.29% -
  Horiz. % 253.45% 229.33% 204.56% 180.48% 156.86% 135.29% 100.00%
NP to SH 158,176 143,090 127,689 112,717 97,978 84,492 62,400 86.23%
  QoQ % 10.54% 12.06% 13.28% 15.04% 15.96% 35.40% -
  Horiz. % 253.49% 229.31% 204.63% 180.64% 157.02% 135.40% 100.00%
Tax Rate 20.45 % 19.49 % 17.77 % 15.36 % 13.63 % 11.56 % 13.30 % 33.32%
  QoQ % 4.93% 9.68% 15.69% 12.69% 17.91% -13.08% -
  Horiz. % 153.76% 146.54% 133.61% 115.49% 102.48% 86.92% 100.00%
Total Cost 458,202 428,642 405,548 391,045 382,724 358,697 328,720 24.86%
  QoQ % 6.90% 5.69% 3.71% 2.17% 6.70% 9.12% -
  Horiz. % 139.39% 130.40% 123.37% 118.96% 116.43% 109.12% 100.00%
Net Worth 386,815 354,307 319,847 294,730 271,313 255,549 232,848 40.40%
  QoQ % 9.18% 10.77% 8.52% 8.63% 6.17% 9.75% -
  Horiz. % 166.12% 152.16% 137.36% 126.58% 116.52% 109.75% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 48,469 48,469 33,925 21,807 19,382 19,382 9,692 193.30%
  QoQ % 0.00% 42.87% 55.56% 12.51% 0.00% 99.98% -
  Horiz. % 500.08% 500.08% 350.02% 225.00% 199.98% 199.98% 100.00%
Div Payout % 30.64 % 33.87 % 26.57 % 19.35 % 19.78 % 22.94 % 15.53 % 57.50%
  QoQ % -9.54% 27.47% 37.31% -2.17% -13.78% 47.71% -
  Horiz. % 197.30% 218.09% 171.09% 124.60% 127.37% 147.71% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 386,815 354,307 319,847 294,730 271,313 255,549 232,848 40.40%
  QoQ % 9.18% 10.77% 8.52% 8.63% 6.17% 9.75% -
  Horiz. % 166.12% 152.16% 137.36% 126.58% 116.52% 109.75% 100.00%
NOSH 242,320 242,344 242,345 242,357 242,417 242,249 242,399 -0.02%
  QoQ % -0.01% -0.00% -0.00% -0.02% 0.07% -0.06% -
  Horiz. % 99.97% 99.98% 99.98% 99.98% 100.01% 99.94% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.68 % 25.05 % 23.96 % 22.38 % 20.38 % 19.07 % 15.97 % 37.37%
  QoQ % 2.51% 4.55% 7.06% 9.81% 6.87% 19.41% -
  Horiz. % 160.80% 156.86% 150.03% 140.14% 127.61% 119.41% 100.00%
ROE 40.89 % 40.39 % 39.92 % 38.24 % 36.11 % 33.06 % 26.80 % 32.63%
  QoQ % 1.24% 1.18% 4.39% 5.90% 9.23% 23.36% -
  Horiz. % 152.57% 150.71% 148.96% 142.69% 134.74% 123.36% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 254.42 235.98 220.07 207.87 198.30 182.95 161.38 35.57%
  QoQ % 7.81% 7.23% 5.87% 4.83% 8.39% 13.37% -
  Horiz. % 157.65% 146.23% 136.37% 128.81% 122.88% 113.37% 100.00%
EPS 65.28 59.04 52.69 46.51 40.42 34.88 25.74 86.29%
  QoQ % 10.57% 12.05% 13.29% 15.07% 15.88% 35.51% -
  Horiz. % 253.61% 229.37% 204.70% 180.69% 157.03% 135.51% 100.00%
DPS 20.00 20.00 14.00 9.00 8.00 8.00 4.00 193.26%
  QoQ % 0.00% 42.86% 55.56% 12.50% 0.00% 100.00% -
  Horiz. % 500.00% 500.00% 350.00% 225.00% 200.00% 200.00% 100.00%
NAPS 1.5963 1.4620 1.3198 1.2161 1.1192 1.0549 0.9606 40.43%
  QoQ % 9.19% 10.77% 8.53% 8.66% 6.10% 9.82% -
  Horiz. % 166.18% 152.20% 137.39% 126.60% 116.51% 109.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,379,485
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.24 16.92 15.78 14.91 14.22 13.11 11.58 35.49%
  QoQ % 7.80% 7.22% 5.84% 4.85% 8.47% 13.21% -
  Horiz. % 157.51% 146.11% 136.27% 128.76% 122.80% 113.21% 100.00%
EPS 4.68 4.23 3.78 3.34 2.90 2.50 1.85 85.97%
  QoQ % 10.64% 11.90% 13.17% 15.17% 16.00% 35.14% -
  Horiz. % 252.97% 228.65% 204.32% 180.54% 156.76% 135.14% 100.00%
DPS 1.43 1.43 1.00 0.65 0.57 0.57 0.29 190.55%
  QoQ % 0.00% 43.00% 53.85% 14.04% 0.00% 96.55% -
  Horiz. % 493.10% 493.10% 344.83% 224.14% 196.55% 196.55% 100.00%
NAPS 0.1145 0.1048 0.0946 0.0872 0.0803 0.0756 0.0689 40.43%
  QoQ % 9.26% 10.78% 8.49% 8.59% 6.22% 9.72% -
  Horiz. % 166.18% 152.10% 137.30% 126.56% 116.55% 109.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.6900 6.8300 5.1800 4.2800 3.2500 2.0800 1.4000 -
P/RPS 2.63 2.89 2.35 2.06 1.64 1.14 0.87 109.49%
  QoQ % -9.00% 22.98% 14.08% 25.61% 43.86% 31.03% -
  Horiz. % 302.30% 332.18% 270.11% 236.78% 188.51% 131.03% 100.00%
P/EPS 10.25 11.57 9.83 9.20 8.04 5.96 5.44 52.73%
  QoQ % -11.41% 17.70% 6.85% 14.43% 34.90% 9.56% -
  Horiz. % 188.42% 212.68% 180.70% 169.12% 147.79% 109.56% 100.00%
EY 9.76 8.64 10.17 10.87 12.44 16.77 18.39 -34.53%
  QoQ % 12.96% -15.04% -6.44% -12.62% -25.82% -8.81% -
  Horiz. % 53.07% 46.98% 55.30% 59.11% 67.65% 91.19% 100.00%
DY 2.99 2.93 2.70 2.10 2.46 3.85 2.86 3.02%
  QoQ % 2.05% 8.52% 28.57% -14.63% -36.10% 34.62% -
  Horiz. % 104.55% 102.45% 94.41% 73.43% 86.01% 134.62% 100.00%
P/NAPS 4.19 4.67 3.92 3.52 2.90 1.97 1.46 102.34%
  QoQ % -10.28% 19.13% 11.36% 21.38% 47.21% 34.93% -
  Horiz. % 286.99% 319.86% 268.49% 241.10% 198.63% 134.93% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 28/01/10 10/11/09 14/08/09 20/05/09 13/02/09 -
Price 6.5800 6.5400 6.0900 4.6800 4.3300 2.9700 1.5300 -
P/RPS 2.59 2.77 2.77 2.25 2.18 1.62 0.95 95.52%
  QoQ % -6.50% 0.00% 23.11% 3.21% 34.57% 70.53% -
  Horiz. % 272.63% 291.58% 291.58% 236.84% 229.47% 170.53% 100.00%
P/EPS 10.08 11.08 11.56 10.06 10.71 8.52 5.94 42.41%
  QoQ % -9.03% -4.15% 14.91% -6.07% 25.70% 43.43% -
  Horiz. % 169.70% 186.53% 194.61% 169.36% 180.30% 143.43% 100.00%
EY 9.92 9.03 8.65 9.94 9.33 11.74 16.83 -29.77%
  QoQ % 9.86% 4.39% -12.98% 6.54% -20.53% -30.24% -
  Horiz. % 58.94% 53.65% 51.40% 59.06% 55.44% 69.76% 100.00%
DY 3.04 3.06 2.30 1.92 1.85 2.69 2.61 10.73%
  QoQ % -0.65% 33.04% 19.79% 3.78% -31.23% 3.07% -
  Horiz. % 116.48% 117.24% 88.12% 73.56% 70.88% 103.07% 100.00%
P/NAPS 4.12 4.47 4.61 3.85 3.87 2.82 1.59 88.98%
  QoQ % -7.83% -3.04% 19.74% -0.52% 37.23% 77.36% -
  Horiz. % 259.12% 281.13% 289.94% 242.14% 243.40% 177.36% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers