Highlights

[HARTA] YoY Annualized Quarter Result on 2010-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     6.80%    YoY -     48.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,117,934 1,005,394 897,826 708,540 519,816 398,664 0 -
  YoY % 11.19% 11.98% 26.71% 36.31% 30.39% 0.00% -
  Horiz. % 280.42% 252.19% 225.21% 177.73% 130.39% 100.00% -
PBT 328,434 292,392 260,442 229,564 147,798 72,518 0 -
  YoY % 12.33% 12.27% 13.45% 55.32% 103.81% 0.00% -
  Horiz. % 452.90% 403.20% 359.14% 316.56% 203.81% 100.00% -
Tax -75,752 -68,372 -58,608 -52,442 -28,712 -9,888 0 -
  YoY % -10.79% -16.66% -11.76% -82.65% -190.37% 0.00% -
  Horiz. % 766.10% 691.46% 592.72% 530.36% 290.37% 100.00% -
NP 252,682 224,020 201,834 177,122 119,086 62,630 0 -
  YoY % 12.79% 10.99% 13.95% 48.73% 90.14% 0.00% -
  Horiz. % 403.45% 357.69% 322.26% 282.81% 190.14% 100.00% -
NP to SH 252,370 224,054 201,802 177,120 118,962 62,512 0 -
  YoY % 12.64% 11.03% 13.94% 48.89% 90.30% 0.00% -
  Horiz. % 403.71% 358.42% 322.82% 283.34% 190.30% 100.00% -
Tax Rate 23.06 % 23.38 % 22.50 % 22.84 % 19.43 % 13.64 % - % -
  YoY % -1.37% 3.91% -1.49% 17.55% 42.45% 0.00% -
  Horiz. % 169.06% 171.41% 164.96% 167.45% 142.45% 100.00% -
Total Cost 865,252 781,374 695,992 531,418 400,730 336,034 0 -
  YoY % 10.73% 12.27% 30.97% 32.61% 19.25% 0.00% -
  Horiz. % 257.49% 232.53% 207.12% 158.14% 119.25% 100.00% -
Net Worth 872,637 689,796 555,228 422,159 294,642 210,578 - -
  YoY % 26.51% 24.24% 31.52% 43.28% 39.92% 0.00% -
  Horiz. % 414.40% 327.57% 263.67% 200.48% 139.92% 100.00% -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 111,013 51,220 43,664 29,071 24,228 19,383 - -
  YoY % 116.74% 17.31% 50.19% 19.99% 25.00% 0.00% -
  Horiz. % 572.72% 264.25% 225.26% 149.98% 125.00% 100.00% -
Div Payout % 43.99 % 22.86 % 21.64 % 16.41 % 20.37 % 31.01 % - % -
  YoY % 92.43% 5.64% 31.87% -19.44% -34.31% 0.00% -
  Horiz. % 141.86% 73.72% 69.78% 52.92% 65.69% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 872,637 689,796 555,228 422,159 294,642 210,578 - -
  YoY % 26.51% 24.24% 31.52% 43.28% 39.92% 0.00% -
  Horiz. % 414.40% 327.57% 263.67% 200.48% 139.92% 100.00% -
NOSH 740,088 731,724 363,869 363,397 242,285 242,294 35,064 66.16%
  YoY % 1.14% 101.10% 0.13% 49.99% -0.00% 591.00% -
  Horiz. % 2,110.65% 2,086.80% 1,037.72% 1,036.37% 690.97% 691.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.60 % 22.28 % 22.48 % 25.00 % 22.91 % 15.71 % - % -
  YoY % 1.44% -0.89% -10.08% 9.12% 45.83% 0.00% -
  Horiz. % 143.86% 141.82% 143.09% 159.13% 145.83% 100.00% -
ROE 28.92 % 32.48 % 36.35 % 41.96 % 40.37 % 29.69 % - % -
  YoY % -10.96% -10.65% -13.37% 3.94% 35.97% 0.00% -
  Horiz. % 97.41% 109.40% 122.43% 141.33% 135.97% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 151.05 137.40 246.74 194.98 214.55 164.54 - -
  YoY % 9.93% -44.31% 26.55% -9.12% 30.39% 0.00% -
  Horiz. % 91.80% 83.51% 149.96% 118.50% 130.39% 100.00% -
EPS 34.10 30.62 55.46 48.74 49.10 25.80 0.00 -
  YoY % 11.37% -44.79% 13.79% -0.73% 90.31% 0.00% -
  Horiz. % 132.17% 118.68% 214.96% 188.91% 190.31% 100.00% -
DPS 15.00 7.00 12.00 8.00 10.00 8.00 0.00 -
  YoY % 114.29% -41.67% 50.00% -20.00% 25.00% 0.00% -
  Horiz. % 187.50% 87.50% 150.00% 100.00% 125.00% 100.00% -
NAPS 1.1791 0.9427 1.5259 1.1617 1.2161 0.8691 - -
  YoY % 25.08% -38.22% 31.35% -4.47% 39.93% 0.00% -
  Horiz. % 135.67% 108.47% 175.57% 133.67% 139.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,388,006
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.00 29.68 26.50 20.91 15.34 11.77 - -
  YoY % 11.19% 12.00% 26.73% 36.31% 30.33% 0.00% -
  Horiz. % 280.37% 252.17% 225.15% 177.66% 130.33% 100.00% -
EPS 7.45 6.61 5.96 5.23 3.51 1.85 0.00 -
  YoY % 12.71% 10.91% 13.96% 49.00% 89.73% 0.00% -
  Horiz. % 402.70% 357.30% 322.16% 282.70% 189.73% 100.00% -
DPS 3.28 1.51 1.29 0.86 0.72 0.57 0.00 -
  YoY % 117.22% 17.05% 50.00% 19.44% 26.32% 0.00% -
  Horiz. % 575.44% 264.91% 226.32% 150.88% 126.32% 100.00% -
NAPS 0.2576 0.2036 0.1639 0.1246 0.0870 0.0622 - -
  YoY % 26.52% 24.22% 31.54% 43.22% 39.87% 0.00% -
  Horiz. % 414.15% 327.33% 263.50% 200.32% 139.87% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 7.4800 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 -
P/RPS 4.95 3.20 1.86 2.01 1.99 0.78 0.00 -
  YoY % 54.69% 72.04% -7.46% 1.01% 155.13% 0.00% -
  Horiz. % 634.62% 410.26% 238.46% 257.69% 255.13% 100.00% -
P/EPS 21.94 14.37 8.26 8.04 8.72 5.00 0.00 -
  YoY % 52.68% 73.97% 2.74% -7.80% 74.40% 0.00% -
  Horiz. % 438.80% 287.40% 165.20% 160.80% 174.40% 100.00% -
EY 4.56 6.96 12.11 12.43 11.47 20.00 0.00 -
  YoY % -34.48% -42.53% -2.57% 8.37% -42.65% 0.00% -
  Horiz. % 22.80% 34.80% 60.55% 62.15% 57.35% 100.00% -
DY 2.01 1.59 2.62 2.04 2.34 6.20 0.00 -
  YoY % 26.42% -39.31% 28.43% -12.82% -62.26% 0.00% -
  Horiz. % 32.42% 25.65% 42.26% 32.90% 37.74% 100.00% -
P/NAPS 6.34 4.67 3.00 3.37 3.52 1.48 0.00 -
  YoY % 35.76% 55.67% -10.98% -4.26% 137.84% 0.00% -
  Horiz. % 428.38% 315.54% 202.70% 227.70% 237.84% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - -
Price 7.5500 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 -
P/RPS 5.00 3.56 1.84 2.36 2.18 0.73 0.00 -
  YoY % 40.45% 93.48% -22.03% 8.26% 198.63% 0.00% -
  Horiz. % 684.93% 487.67% 252.05% 323.29% 298.63% 100.00% -
P/EPS 22.14 15.97 8.20 9.46 9.53 4.65 0.00 -
  YoY % 38.63% 94.76% -13.32% -0.73% 104.95% 0.00% -
  Horiz. % 476.13% 343.44% 176.34% 203.44% 204.95% 100.00% -
EY 4.52 6.26 12.19 10.57 10.49 21.50 0.00 -
  YoY % -27.80% -48.65% 15.33% 0.76% -51.21% 0.00% -
  Horiz. % 21.02% 29.12% 56.70% 49.16% 48.79% 100.00% -
DY 1.99 1.43 2.64 1.74 2.14 6.67 0.00 -
  YoY % 39.16% -45.83% 51.72% -18.69% -67.92% 0.00% -
  Horiz. % 29.84% 21.44% 39.58% 26.09% 32.08% 100.00% -
P/NAPS 6.40 5.19 2.98 3.97 3.85 1.38 0.00 -
  YoY % 23.31% 74.16% -24.94% 3.12% 178.99% 0.00% -
  Horiz. % 463.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers