Highlights

[HARTA] YoY Annual (Unaudited) 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 YoY -     69.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,032,036 931,064 734,921 571,893 443,204 257,581 0 -
  YoY % 10.84% 26.69% 28.51% 29.04% 72.06% 0.00% -
  Horiz. % 400.66% 361.46% 285.32% 222.02% 172.06% 100.00% -
PBT 304,099 258,404 242,834 177,775 95,483 76,095 0 -
  YoY % 17.68% 6.41% 36.60% 86.18% 25.48% 0.00% -
  Horiz. % 399.63% 339.58% 319.12% 233.62% 125.48% 100.00% -
Tax -70,506 -56,972 -52,510 -34,718 -10,955 -5,798 0 -
  YoY % -23.76% -8.50% -51.25% -216.91% -88.94% 0.00% -
  Horiz. % 1,216.04% 982.61% 905.66% 598.79% 188.94% 100.00% -
NP 233,593 201,432 190,324 143,057 84,528 70,297 0 -
  YoY % 15.97% 5.84% 33.04% 69.24% 20.24% 0.00% -
  Horiz. % 332.29% 286.54% 270.74% 203.50% 120.24% 100.00% -
NP to SH 233,337 201,380 190,297 142,909 84,511 70,250 0 -
  YoY % 15.87% 5.82% 33.16% 69.10% 20.30% 0.00% -
  Horiz. % 332.15% 286.66% 270.89% 203.43% 120.30% 100.00% -
Tax Rate 23.19 % 22.05 % 21.62 % 19.53 % 11.47 % 7.62 % - % -
  YoY % 5.17% 1.99% 10.70% 70.27% 50.52% 0.00% -
  Horiz. % 304.33% 289.37% 283.73% 256.30% 150.52% 100.00% -
Total Cost 798,443 729,632 544,597 428,836 358,676 187,284 0 -
  YoY % 9.43% 33.98% 26.99% 19.56% 91.51% 0.00% -
  Horiz. % 426.33% 389.59% 290.79% 228.98% 191.51% 100.00% -
Net Worth 761,566 309,724 494,505 236,068 254,396 162,737 0 -
  YoY % 145.89% -37.37% 109.48% -7.20% 56.32% 0.00% -
  Horiz. % 467.97% 190.32% 303.87% 145.06% 156.32% 100.00% -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 102,370 43,694 76,340 48,464 29,076 10,921 - -
  YoY % 134.29% -42.76% 57.52% 66.68% 166.22% 0.00% -
  Horiz. % 937.30% 400.07% 698.97% 443.73% 266.22% 100.00% -
Div Payout % 43.87 % 21.70 % 40.12 % 33.91 % 34.41 % 15.55 % - % -
  YoY % 102.17% -45.91% 18.31% -1.45% 121.29% 0.00% -
  Horiz. % 282.12% 139.55% 258.01% 218.07% 221.29% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 761,566 309,724 494,505 236,068 254,396 162,737 0 -
  YoY % 145.89% -37.37% 109.48% -7.20% 56.32% 0.00% -
  Horiz. % 467.97% 190.32% 303.87% 145.06% 156.32% 100.00% -
NOSH 731,221 364,124 363,527 242,320 242,305 218,439 35,064 65.83%
  YoY % 100.82% 0.16% 50.02% 0.01% 10.93% 522.96% -
  Horiz. % 2,085.36% 1,038.44% 1,036.74% 691.07% 691.03% 622.96% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.63 % 21.63 % 25.90 % 25.01 % 19.07 % 27.29 % - % -
  YoY % 4.62% -16.49% 3.56% 31.15% -30.12% 0.00% -
  Horiz. % 82.92% 79.26% 94.91% 91.65% 69.88% 100.00% -
ROE 30.64 % 65.02 % 38.48 % 60.54 % 33.22 % 43.17 % - % -
  YoY % -52.88% 68.97% -36.44% 82.24% -23.05% 0.00% -
  Horiz. % 70.98% 150.61% 89.14% 140.24% 76.95% 100.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.14 255.70 202.16 236.01 182.91 117.92 - -
  YoY % -44.80% 26.48% -14.34% 29.03% 55.11% 0.00% -
  Horiz. % 119.69% 216.84% 171.44% 200.14% 155.11% 100.00% -
EPS 31.88 27.65 52.35 39.32 34.88 32.16 0.00 -
  YoY % 15.30% -47.18% 33.14% 12.73% 8.46% 0.00% -
  Horiz. % 99.13% 85.98% 162.78% 122.26% 108.46% 100.00% -
DPS 14.00 12.00 21.00 20.00 12.00 5.00 0.00 -
  YoY % 16.67% -42.86% 5.00% 66.67% 140.00% 0.00% -
  Horiz. % 280.00% 240.00% 420.00% 400.00% 240.00% 100.00% -
NAPS 1.0415 0.8506 1.3603 0.9742 1.0499 0.7450 0.0000 -
  YoY % 22.44% -37.47% 39.63% -7.21% 40.93% 0.00% -
  Horiz. % 139.80% 114.17% 182.59% 130.77% 140.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.11 27.16 21.44 16.68 12.93 7.51 - -
  YoY % 10.86% 26.68% 28.54% 29.00% 72.17% 0.00% -
  Horiz. % 400.93% 361.65% 285.49% 222.10% 172.17% 100.00% -
EPS 6.81 5.88 5.55 4.17 2.47 2.05 0.00 -
  YoY % 15.82% 5.95% 33.09% 68.83% 20.49% 0.00% -
  Horiz. % 332.20% 286.83% 270.73% 203.41% 120.49% 100.00% -
DPS 2.99 1.27 2.23 1.41 0.85 0.32 0.00 -
  YoY % 135.43% -43.05% 58.16% 65.88% 165.63% 0.00% -
  Horiz. % 934.38% 396.88% 696.88% 440.62% 265.63% 100.00% -
NAPS 0.2222 0.0904 0.1443 0.0689 0.0742 0.0475 0.0000 -
  YoY % 145.80% -37.35% 109.43% -7.14% 56.21% 0.00% -
  Horiz. % 467.79% 190.32% 303.79% 145.05% 156.21% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - - -
Price 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 0.0000 -
P/RPS 3.50 2.59 2.25 2.89 1.14 0.00 0.00 -
  YoY % 35.14% 15.11% -22.15% 153.51% 0.00% 0.00% -
  Horiz. % 307.02% 227.19% 197.37% 253.51% 100.00% - -
P/EPS 15.48 11.97 8.67 11.58 5.96 0.00 0.00 -
  YoY % 29.32% 38.06% -25.13% 94.30% 0.00% 0.00% -
  Horiz. % 259.73% 200.84% 145.47% 194.30% 100.00% - -
EY 6.46 8.35 11.53 8.63 16.77 0.00 0.00 -
  YoY % -22.63% -27.58% 33.60% -48.54% 0.00% 0.00% -
  Horiz. % 38.52% 49.79% 68.75% 51.46% 100.00% - -
DY 2.83 1.81 4.63 2.93 5.77 0.00 0.00 -
  YoY % 56.35% -60.91% 58.02% -49.22% 0.00% 0.00% -
  Horiz. % 49.05% 31.37% 80.24% 50.78% 100.00% - -
P/NAPS 4.74 7.78 3.34 7.01 1.98 0.00 0.00 -
  YoY % -39.07% 132.93% -52.35% 254.04% 0.00% 0.00% -
  Horiz. % 239.39% 392.93% 168.69% 354.04% 100.00% - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 - -
Price 5.4500 6.5100 4.7500 6.5400 2.9700 1.4400 0.0000 -
P/RPS 3.86 2.55 2.35 2.77 1.62 1.22 0.00 -
  YoY % 51.37% 8.51% -15.16% 70.99% 32.79% 0.00% -
  Horiz. % 316.39% 209.02% 192.62% 227.05% 132.79% 100.00% -
P/EPS 17.08 11.77 9.07 11.09 8.52 4.48 0.00 -
  YoY % 45.11% 29.77% -18.21% 30.16% 90.18% 0.00% -
  Horiz. % 381.25% 262.72% 202.46% 247.54% 190.18% 100.00% -
EY 5.86 8.50 11.02 9.02 11.74 22.33 0.00 -
  YoY % -31.06% -22.87% 22.17% -23.17% -47.42% 0.00% -
  Horiz. % 26.24% 38.07% 49.35% 40.39% 52.58% 100.00% -
DY 2.57 1.84 4.42 3.06 4.04 3.47 0.00 -
  YoY % 39.67% -58.37% 44.44% -24.26% 16.43% 0.00% -
  Horiz. % 74.06% 53.03% 127.38% 88.18% 116.43% 100.00% -
P/NAPS 5.23 7.65 3.49 6.71 2.83 1.93 0.00 -
  YoY % -31.63% 119.20% -47.99% 137.10% 46.63% 0.00% -
  Horiz. % 270.98% 396.37% 180.83% 347.67% 146.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS