Highlights

[HARTA] YoY Annualized Quarter 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 -     12.76%    YoY -     90.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Revenue 1,005,394 897,826 708,540 519,816 398,664 0 129,720 17.28%
  YoY % 11.98% 26.71% 36.31% 30.39% 0.00% 0.00% -
  Horiz. % 775.05% 692.13% 546.21% 400.72% 307.33% 0.00% 100.00%
PBT 292,392 260,442 229,564 147,798 72,518 0 3,480 41.20%
  YoY % 12.27% 13.45% 55.32% 103.81% 0.00% 0.00% -
  Horiz. % 8,402.07% 7,483.97% 6,596.67% 4,247.07% 2,083.85% 0.00% 100.00%
Tax -68,372 -58,608 -52,442 -28,712 -9,888 0 -300 52.61%
  YoY % -16.66% -11.76% -82.65% -190.37% 0.00% 0.00% -
  Horiz. % 22,790.67% 19,536.00% 17,480.67% 9,570.67% 3,296.00% -0.00% 100.00%
NP 224,020 201,834 177,122 119,086 62,630 0 3,180 39.27%
  YoY % 10.99% 13.95% 48.73% 90.14% 0.00% 0.00% -
  Horiz. % 7,044.65% 6,346.98% 5,569.87% 3,744.84% 1,969.50% 0.00% 100.00%
NP to SH 224,054 201,802 177,120 118,962 62,512 0 3,180 39.28%
  YoY % 11.03% 13.94% 48.89% 90.30% 0.00% 0.00% -
  Horiz. % 7,045.72% 6,345.97% 5,569.81% 3,740.94% 1,965.79% 0.00% 100.00%
Tax Rate 23.38 % 22.50 % 22.84 % 19.43 % 13.64 % - % 8.62 % 8.08%
  YoY % 3.91% -1.49% 17.55% 42.45% 0.00% 0.00% -
  Horiz. % 271.23% 261.02% 264.97% 225.41% 158.24% 0.00% 100.00%
Total Cost 781,374 695,992 531,418 400,730 336,034 0 126,540 15.23%
  YoY % 12.27% 30.97% 32.61% 19.25% 0.00% 0.00% -
  Horiz. % 617.49% 550.02% 419.96% 316.68% 265.56% 0.00% 100.00%
Net Worth 689,796 555,228 422,159 294,642 210,578 - 60,206 20.91%
  YoY % 24.24% 31.52% 43.28% 39.92% 0.00% 0.00% -
  Horiz. % 1,145.72% 922.21% 701.19% 489.39% 349.76% 0.00% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Div 51,220 43,664 29,071 24,228 19,383 - - -
  YoY % 17.31% 50.19% 19.99% 25.00% 0.00% 0.00% -
  Horiz. % 264.25% 225.26% 149.98% 125.00% 100.00% - -
Div Payout % 22.86 % 21.64 % 16.41 % 20.37 % 31.01 % - % - % -
  YoY % 5.64% 31.87% -19.44% -34.31% 0.00% 0.00% -
  Horiz. % 73.72% 69.78% 52.92% 65.69% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Net Worth 689,796 555,228 422,159 294,642 210,578 - 60,206 20.91%
  YoY % 24.24% 31.52% 43.28% 39.92% 0.00% 0.00% -
  Horiz. % 1,145.72% 922.21% 701.19% 489.39% 349.76% 0.00% 100.00%
NOSH 731,724 363,869 363,397 242,285 242,294 35,064 35,022 26.70%
  YoY % 101.10% 0.13% 49.99% -0.00% 591.00% 0.12% -
  Horiz. % 2,089.33% 1,038.97% 1,037.63% 691.81% 691.83% 100.12% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
NP Margin 22.28 % 22.48 % 25.00 % 22.91 % 15.71 % - % 2.45 % 18.75%
  YoY % -0.89% -10.08% 9.12% 45.83% 0.00% 0.00% -
  Horiz. % 909.39% 917.55% 1,020.41% 935.10% 641.22% 0.00% 100.00%
ROE 32.48 % 36.35 % 41.96 % 40.37 % 29.69 % - % 5.28 % 15.19%
  YoY % -10.65% -13.37% 3.94% 35.97% 0.00% 0.00% -
  Horiz. % 615.15% 688.45% 794.70% 764.58% 562.31% 0.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 137.40 246.74 194.98 214.55 164.54 - 370.40 -7.43%
  YoY % -44.31% 26.55% -9.12% 30.39% 0.00% 0.00% -
  Horiz. % 37.10% 66.61% 52.64% 57.92% 44.42% 0.00% 100.00%
EPS 30.62 55.46 48.74 49.10 25.80 0.00 9.08 9.93%
  YoY % -44.79% 13.79% -0.73% 90.31% 0.00% 0.00% -
  Horiz. % 337.22% 610.79% 536.78% 540.75% 284.14% 0.00% 100.00%
DPS 7.00 12.00 8.00 10.00 8.00 0.00 - -
  YoY % -41.67% 50.00% -20.00% 25.00% 0.00% 0.00% -
  Horiz. % 87.50% 150.00% 100.00% 125.00% 100.00% - -
NAPS 0.9427 1.5259 1.1617 1.2161 0.8691 - 1.7191 -4.57%
  YoY % -38.22% 31.35% -4.47% 39.93% 0.00% 0.00% -
  Horiz. % 54.84% 88.76% 67.58% 70.74% 50.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,379,485
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 29.75 26.57 20.97 15.38 11.80 - 3.84 17.28%
  YoY % 11.97% 26.70% 36.35% 30.34% 0.00% 0.00% -
  Horiz. % 774.74% 691.93% 546.09% 400.52% 307.29% 0.00% 100.00%
EPS 6.63 5.97 5.24 3.52 1.85 0.00 0.09 39.76%
  YoY % 11.06% 13.93% 48.86% 90.27% 0.00% 0.00% -
  Horiz. % 7,366.67% 6,633.33% 5,822.22% 3,911.11% 2,055.56% 0.00% 100.00%
DPS 1.52 1.29 0.86 0.72 0.57 0.00 - -
  YoY % 17.83% 50.00% 19.44% 26.32% 0.00% 0.00% -
  Horiz. % 266.67% 226.32% 150.88% 126.32% 100.00% - -
NAPS 0.2041 0.1643 0.1249 0.0872 0.0623 - 0.0178 20.92%
  YoY % 24.22% 31.55% 43.23% 39.97% 0.00% 0.00% -
  Horiz. % 1,146.63% 923.03% 701.69% 489.89% 350.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 0.0000 -
P/RPS 3.20 1.86 2.01 1.99 0.78 0.00 0.00 -
  YoY % 72.04% -7.46% 1.01% 155.13% 0.00% 0.00% -
  Horiz. % 410.26% 238.46% 257.69% 255.13% 100.00% - -
P/EPS 14.37 8.26 8.04 8.72 5.00 0.00 0.00 -
  YoY % 73.97% 2.74% -7.80% 74.40% 0.00% 0.00% -
  Horiz. % 287.40% 165.20% 160.80% 174.40% 100.00% - -
EY 6.96 12.11 12.43 11.47 20.00 0.00 0.00 -
  YoY % -42.53% -2.57% 8.37% -42.65% 0.00% 0.00% -
  Horiz. % 34.80% 60.55% 62.15% 57.35% 100.00% - -
DY 1.59 2.62 2.04 2.34 6.20 0.00 0.00 -
  YoY % -39.31% 28.43% -12.82% -62.26% 0.00% 0.00% -
  Horiz. % 25.65% 42.26% 32.90% 37.74% 100.00% - -
P/NAPS 4.67 3.00 3.37 3.52 1.48 0.00 0.00 -
  YoY % 55.67% -10.98% -4.26% 137.84% 0.00% 0.00% -
  Horiz. % 315.54% 202.70% 227.70% 237.84% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - - -
Price 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 0.0000 -
P/RPS 3.56 1.84 2.36 2.18 0.73 0.00 0.00 -
  YoY % 93.48% -22.03% 8.26% 198.63% 0.00% 0.00% -
  Horiz. % 487.67% 252.05% 323.29% 298.63% 100.00% - -
P/EPS 15.97 8.20 9.46 9.53 4.65 0.00 0.00 -
  YoY % 94.76% -13.32% -0.73% 104.95% 0.00% 0.00% -
  Horiz. % 343.44% 176.34% 203.44% 204.95% 100.00% - -
EY 6.26 12.19 10.57 10.49 21.50 0.00 0.00 -
  YoY % -48.65% 15.33% 0.76% -51.21% 0.00% 0.00% -
  Horiz. % 29.12% 56.70% 49.16% 48.79% 100.00% - -
DY 1.43 2.64 1.74 2.14 6.67 0.00 0.00 -
  YoY % -45.83% 51.72% -18.69% -67.92% 0.00% 0.00% -
  Horiz. % 21.44% 39.58% 26.09% 32.08% 100.00% - -
P/NAPS 5.19 2.98 3.97 3.85 1.38 0.00 0.00 -
  YoY % 74.16% -24.94% 3.12% 178.99% 0.00% 0.00% -
  Horiz. % 376.09% 215.94% 287.68% 278.99% 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