Highlights

[HARTA] YoY Cumulative Quarter Result on 2009-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -68.79%    YoY -     104.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
Revenue 247,678 219,371 169,958 125,336 87,837 0 32,382 17.17%
  YoY % 12.90% 29.07% 35.60% 42.69% 0.00% 0.00% -
  Horiz. % 764.86% 677.45% 524.85% 387.05% 271.25% 0.00% 100.00%
PBT 69,914 70,670 53,764 32,703 14,804 0 1,190 37.33%
  YoY % -1.07% 31.44% 64.40% 120.91% 0.00% 0.00% -
  Horiz. % 5,875.13% 5,938.66% 4,517.98% 2,748.15% 1,244.03% 0.00% 100.00%
Tax -16,479 -15,924 -12,314 -6,315 -1,888 0 -77 51.87%
  YoY % -3.49% -29.32% -95.00% -234.48% 0.00% 0.00% -
  Horiz. % 21,401.30% 20,680.52% 15,992.21% 8,201.30% 2,451.95% -0.00% 100.00%
NP 53,435 54,746 41,450 26,388 12,916 0 1,113 35.19%
  YoY % -2.39% 32.08% 57.08% 104.30% 0.00% 0.00% -
  Horiz. % 4,800.99% 4,918.78% 3,724.17% 2,370.89% 1,160.47% 0.00% 100.00%
NP to SH 53,358 54,774 41,461 26,375 12,889 0 1,113 35.17%
  YoY % -2.59% 32.11% 57.20% 104.63% 0.00% 0.00% -
  Horiz. % 4,794.07% 4,921.29% 3,725.16% 2,369.72% 1,158.04% 0.00% 100.00%
Tax Rate 23.57 % 22.53 % 22.90 % 19.31 % 12.75 % - % 6.47 % 10.59%
  YoY % 4.62% -1.62% 18.59% 51.45% 0.00% 0.00% -
  Horiz. % 364.30% 348.22% 353.94% 298.45% 197.06% 0.00% 100.00%
Total Cost 194,243 164,625 128,508 98,948 74,921 0 31,269 15.29%
  YoY % 17.99% 28.10% 29.87% 32.07% 0.00% 0.00% -
  Horiz. % 621.20% 526.48% 410.98% 316.44% 239.60% 0.00% 100.00%
Net Worth 654,183 529,045 386,815 271,313 192,365 - 59,692 20.50%
  YoY % 23.65% 36.77% 42.57% 41.04% 0.00% 0.00% -
  Horiz. % 1,095.92% 886.28% 648.01% 454.52% 322.26% 0.00% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
Net Worth 654,183 529,045 386,815 271,313 192,365 - 59,692 20.50%
  YoY % 23.65% 36.77% 42.57% 41.04% 0.00% 0.00% -
  Horiz. % 1,095.92% 886.28% 648.01% 454.52% 322.26% 0.00% 100.00%
NOSH 730,931 363,705 242,320 242,417 242,274 35,064 34,999 26.70%
  YoY % 100.97% 50.09% -0.04% 0.06% 590.94% 0.18% -
  Horiz. % 2,088.38% 1,039.16% 692.34% 692.62% 692.21% 100.18% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
NP Margin 21.57 % 24.96 % 24.39 % 21.05 % 14.70 % - % 3.44 % 15.37%
  YoY % -13.58% 2.34% 15.87% 43.20% 0.00% 0.00% -
  Horiz. % 627.03% 725.58% 709.01% 611.92% 427.33% 0.00% 100.00%
ROE 8.16 % 10.35 % 10.72 % 9.72 % 6.70 % - % 1.86 % 12.20%
  YoY % -21.16% -3.45% 10.29% 45.07% 0.00% 0.00% -
  Horiz. % 438.71% 556.45% 576.34% 522.58% 360.22% 0.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
RPS 33.89 60.32 70.14 51.70 36.26 - 92.52 -7.52%
  YoY % -43.82% -14.00% 35.67% 42.58% 0.00% 0.00% -
  Horiz. % 36.63% 65.20% 75.81% 55.88% 39.19% 0.00% 100.00%
EPS 7.30 15.06 17.11 10.88 5.32 0.00 3.18 6.69%
  YoY % -51.53% -11.98% 57.26% 104.51% 0.00% 0.00% -
  Horiz. % 229.56% 473.58% 538.05% 342.14% 167.30% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8950 1.4546 1.5963 1.1192 0.7940 - 1.7055 -4.90%
  YoY % -38.47% -8.88% 42.63% 40.96% 0.00% 0.00% -
  Horiz. % 52.48% 85.29% 93.60% 65.62% 46.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
RPS 7.38 6.53 5.06 3.73 2.62 - 0.96 17.21%
  YoY % 13.02% 29.05% 35.66% 42.37% 0.00% 0.00% -
  Horiz. % 768.75% 680.21% 527.08% 388.54% 272.92% 0.00% 100.00%
EPS 1.59 1.63 1.23 0.79 0.38 0.00 0.03 36.23%
  YoY % -2.45% 32.52% 55.70% 107.89% 0.00% 0.00% -
  Horiz. % 5,300.00% 5,433.33% 4,100.00% 2,633.33% 1,266.67% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1948 0.1575 0.1152 0.0808 0.0573 - 0.0178 20.48%
  YoY % 23.68% 36.72% 42.57% 41.01% 0.00% 0.00% -
  Horiz. % 1,094.38% 884.83% 647.19% 453.93% 321.91% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - - -
Price 4.0200 4.6500 6.6900 3.2500 1.2700 0.0000 0.0000 -
P/RPS 11.86 7.71 9.54 6.29 3.50 0.00 0.00 -
  YoY % 53.83% -19.18% 51.67% 79.71% 0.00% 0.00% -
  Horiz. % 338.86% 220.29% 272.57% 179.71% 100.00% - -
P/EPS 55.07 30.88 39.10 29.87 23.87 0.00 0.00 -
  YoY % 78.34% -21.02% 30.90% 25.14% 0.00% 0.00% -
  Horiz. % 230.71% 129.37% 163.80% 125.14% 100.00% - -
EY 1.82 3.24 2.56 3.35 4.19 0.00 0.00 -
  YoY % -43.83% 26.56% -23.58% -20.05% 0.00% 0.00% -
  Horiz. % 43.44% 77.33% 61.10% 79.95% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.49 3.20 4.19 2.90 1.60 0.00 0.00 -
  YoY % 40.31% -23.63% 44.48% 81.25% 0.00% 0.00% -
  Horiz. % 280.62% 200.00% 261.88% 181.25% 100.00% - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 CAGR
Date 07/08/12 09/08/11 10/08/10 14/08/09 18/08/08 - - -
Price 4.5000 4.4900 6.5800 4.3300 1.2100 0.0000 0.0000 -
P/RPS 13.28 7.44 9.38 8.37 3.34 0.00 0.00 -
  YoY % 78.49% -20.68% 12.07% 150.60% 0.00% 0.00% -
  Horiz. % 397.60% 222.75% 280.84% 250.60% 100.00% - -
P/EPS 61.64 29.81 38.46 39.80 22.74 0.00 0.00 -
  YoY % 106.78% -22.49% -3.37% 75.02% 0.00% 0.00% -
  Horiz. % 271.06% 131.09% 169.13% 175.02% 100.00% - -
EY 1.62 3.35 2.60 2.51 4.40 0.00 0.00 -
  YoY % -51.64% 28.85% 3.59% -42.95% 0.00% 0.00% -
  Horiz. % 36.82% 76.14% 59.09% 57.05% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.03 3.09 4.12 3.87 1.52 0.00 0.00 -
  YoY % 62.78% -25.00% 6.46% 154.61% 0.00% 0.00% -
  Horiz. % 330.92% 203.29% 271.05% 254.61% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers