Highlights

[HARTA] YoY Cumulative Quarter Result on 2007-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Sep-2007  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
Revenue 354,270 259,908 199,332 0 64,860 57,517  -  16.59%
  YoY % 36.31% 30.39% 0.00% 0.00% 12.77% - -
  Horiz. % 615.94% 451.88% 346.56% 0.00% 112.77% 100.00% -
PBT 114,782 73,899 36,259 0 1,740 1,361  -  45.43%
  YoY % 55.32% 103.81% 0.00% 0.00% 27.85% - -
  Horiz. % 8,433.65% 5,429.76% 2,664.14% 0.00% 127.85% 100.00% -
Tax -26,221 -14,356 -4,944 0 -150 145  -  -
  YoY % -82.65% -190.37% 0.00% 0.00% -203.45% - -
  Horiz. % -18,083.45% -9,900.69% -3,409.66% 0.00% -103.45% 100.00% -
NP 88,561 59,543 31,315 0 1,590 1,506  -  41.07%
  YoY % 48.73% 90.14% 0.00% 0.00% 5.58% - -
  Horiz. % 5,880.54% 3,953.72% 2,079.35% 0.00% 105.58% 100.00% -
NP to SH 88,560 59,481 31,256 0 1,590 1,506  -  41.07%
  YoY % 48.89% 90.30% 0.00% 0.00% 5.58% - -
  Horiz. % 5,880.48% 3,949.60% 2,075.43% 0.00% 105.58% 100.00% -
Tax Rate 22.84 % 19.43 % 13.64 % - % 8.62 % -10.65 %  -  % -
  YoY % 17.55% 42.45% 0.00% 0.00% 180.94% - -
  Horiz. % -214.46% -182.44% -128.08% 0.00% -80.94% 100.00% -
Total Cost 265,709 200,365 168,017 0 63,270 56,011  -  14.05%
  YoY % 32.61% 19.25% 0.00% 0.00% 12.96% - -
  Horiz. % 474.39% 357.72% 299.97% 0.00% 112.96% 100.00% -
Net Worth 422,159 294,642 210,578 - 60,206 -  -  -
  YoY % 43.28% 39.92% 0.00% 0.00% 0.00% - -
  Horiz. % 701.19% 489.39% 349.76% 0.00% 100.00% - -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
Div 14,535 12,114 9,691 - - -  -  -
  YoY % 19.99% 25.00% 0.00% 0.00% 0.00% - -
  Horiz. % 149.98% 125.00% 100.00% - - - -
Div Payout % 16.41 % 20.37 % 31.01 % - % - % - %  -  % -
  YoY % -19.44% -34.31% 0.00% 0.00% 0.00% - -
  Horiz. % 52.92% 65.69% 100.00% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
Net Worth 422,159 294,642 210,578 - 60,206 -  -  -
  YoY % 43.28% 39.92% 0.00% 0.00% 0.00% - -
  Horiz. % 701.19% 489.39% 349.76% 0.00% 100.00% - -
NOSH 363,397 242,285 242,294 35,064 35,022 35,023  -  21.84%
  YoY % 49.99% -0.00% 591.00% 0.12% -0.00% - -
  Horiz. % 1,037.59% 691.78% 691.81% 100.12% 100.00% 100.00% -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
NP Margin 25.00 % 22.91 % 15.71 % - % 2.45 % 2.62 %  -  % 20.99%
  YoY % 9.12% 45.83% 0.00% 0.00% -6.49% - -
  Horiz. % 954.20% 874.43% 599.62% 0.00% 93.51% 100.00% -
ROE 20.98 % 20.19 % 14.84 % - % 2.64 % - %  -  % -
  YoY % 3.91% 36.05% 0.00% 0.00% 0.00% - -
  Horiz. % 794.70% 764.77% 562.12% 0.00% 100.00% - -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
RPS 97.49 107.27 82.27 - 185.20 164.23  -  -4.31%
  YoY % -9.12% 30.39% 0.00% 0.00% 12.77% - -
  Horiz. % 59.36% 65.32% 50.09% 0.00% 112.77% 100.00% -
EPS 24.37 24.55 12.90 0.00 4.54 4.30  -  15.78%
  YoY % -0.73% 90.31% 0.00% 0.00% 5.58% - -
  Horiz. % 566.74% 570.93% 300.00% 0.00% 105.58% 100.00% -
DPS 4.00 5.00 4.00 0.00 - -  -  -
  YoY % -20.00% 25.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 125.00% 100.00% - - - -
NAPS 1.1617 1.2161 0.8691 - 1.7191 -  -  -
  YoY % -4.47% 39.93% 0.00% 0.00% 0.00% - -
  Horiz. % 67.58% 70.74% 50.56% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,388,006
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
RPS 10.46 7.67 5.88 - 1.91 1.70  -  16.58%
  YoY % 36.38% 30.44% 0.00% 0.00% 12.35% - -
  Horiz. % 615.29% 451.18% 345.88% 0.00% 112.35% 100.00% -
EPS 2.61 1.76 0.92 0.00 0.05 0.04  -  42.31%
  YoY % 48.30% 91.30% 0.00% 0.00% 25.00% - -
  Horiz. % 6,525.00% 4,400.00% 2,300.00% 0.00% 125.00% 100.00% -
DPS 0.43 0.36 0.29 0.00 - -  -  -
  YoY % 19.44% 24.14% 0.00% 0.00% 0.00% - -
  Horiz. % 148.28% 124.14% 100.00% - - - -
NAPS 0.1246 0.0870 0.0622 - 0.0178 -  -  -
  YoY % 43.22% 39.87% 0.00% 0.00% 0.00% - -
  Horiz. % 700.00% 488.76% 349.44% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
Date 30/09/10 30/09/09 30/09/08 - - -  -  -
Price 3.9200 4.2800 1.2900 0.0000 0.0000 0.0000  -  -
P/RPS 4.02 3.99 1.57 0.00 0.00 0.00  -  -
  YoY % 0.75% 154.14% 0.00% 0.00% 0.00% - -
  Horiz. % 256.05% 254.14% 100.00% - - - -
P/EPS 16.09 17.43 10.00 0.00 0.00 0.00  -  -
  YoY % -7.69% 74.30% 0.00% 0.00% 0.00% - -
  Horiz. % 160.90% 174.30% 100.00% - - - -
EY 6.22 5.74 10.00 0.00 0.00 0.00  -  -
  YoY % 8.36% -42.60% 0.00% 0.00% 0.00% - -
  Horiz. % 62.20% 57.40% 100.00% - - - -
DY 1.02 1.17 3.10 0.00 0.00 0.00  -  -
  YoY % -12.82% -62.26% 0.00% 0.00% 0.00% - -
  Horiz. % 32.90% 37.74% 100.00% - - - -
P/NAPS 3.37 3.52 1.48 0.00 0.00 0.00  -  -
  YoY % -4.26% 137.84% 0.00% 0.00% 0.00% - -
  Horiz. % 227.70% 237.84% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98  -  CAGR
Date 09/11/10 10/11/09 14/11/08 - - -  -  -
Price 4.6100 4.6800 1.2000 0.0000 0.0000 0.0000  -  -
P/RPS 4.73 4.36 1.46 0.00 0.00 0.00  -  -
  YoY % 8.49% 198.63% 0.00% 0.00% 0.00% - -
  Horiz. % 323.97% 298.63% 100.00% - - - -
P/EPS 18.92 19.06 9.30 0.00 0.00 0.00  -  -
  YoY % -0.73% 104.95% 0.00% 0.00% 0.00% - -
  Horiz. % 203.44% 204.95% 100.00% - - - -
EY 5.29 5.25 10.75 0.00 0.00 0.00  -  -
  YoY % 0.76% -51.16% 0.00% 0.00% 0.00% - -
  Horiz. % 49.21% 48.84% 100.00% - - - -
DY 0.87 1.07 3.33 0.00 0.00 0.00  -  -
  YoY % -18.69% -67.87% 0.00% 0.00% 0.00% - -
  Horiz. % 26.13% 32.13% 100.00% - - - -
P/NAPS 3.97 3.85 1.38 0.00 0.00 0.00  -  -
  YoY % 3.12% 178.99% 0.00% 0.00% 0.00% - -
  Horiz. % 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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