Highlights

[HARTA] YoY Cumulative 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 -     125.52%    YoY -     90.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 502,697 448,913 354,270 259,908 199,332 0 64,860 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 146,196 130,221 114,782 73,899 36,259 0 1,740 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 -34,186 -29,304 -26,221 -14,356 -4,944 0 -150 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 112,010 100,917 88,561 59,543 31,315 0 1,590 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 112,027 100,901 88,560 59,481 31,256 0 1,590 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 390,687 347,996 265,709 200,365 168,017 0 63,270 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 25,610 21,832 14,535 12,114 9,691 - - -
  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 16.24 % 18.17 % 20.98 % 20.19 % 14.84 % - % 2.64 % 15.19%
  YoY % -10.62% -13.39% 3.91% 36.05% 0.00% 0.00% -
  Horiz. % 615.15% 688.26% 794.70% 764.77% 562.12% 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 68.70 123.37 97.49 107.27 82.27 - 185.20 -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 15.31 27.73 24.37 24.55 12.90 0.00 4.54 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 3.50 6.00 4.00 5.00 4.00 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 - 3,350,947
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 15.00 13.40 10.57 7.76 5.95 - 1.94 17.26%
  YoY % 11.94% 26.77% 36.21% 30.42% 0.00% 0.00% -
  Horiz. % 773.20% 690.72% 544.85% 400.00% 306.70% 0.00% 100.00%
EPS 3.34 3.01 2.64 1.78 0.93 0.00 0.05 38.70%
  YoY % 10.96% 14.02% 48.31% 91.40% 0.00% 0.00% -
  Horiz. % 6,680.00% 6,020.00% 5,280.00% 3,560.00% 1,860.00% 0.00% 100.00%
DPS 0.76 0.65 0.43 0.36 0.29 0.00 - -
  YoY % 16.92% 51.16% 19.44% 24.14% 0.00% 0.00% -
  Horiz. % 262.07% 224.14% 148.28% 124.14% 100.00% - -
NAPS 0.2059 0.1657 0.1260 0.0879 0.0628 - 0.0180 20.89%
  YoY % 24.26% 31.51% 43.34% 39.97% 0.00% 0.00% -
  Horiz. % 1,143.89% 920.56% 700.00% 488.33% 348.89% 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 6.40 3.71 4.02 3.99 1.57 0.00 0.00 -
  YoY % 72.51% -7.71% 0.75% 154.14% 0.00% 0.00% -
  Horiz. % 407.64% 236.31% 256.05% 254.14% 100.00% - -
P/EPS 28.74 16.52 16.09 17.43 10.00 0.00 0.00 -
  YoY % 73.97% 2.67% -7.69% 74.30% 0.00% 0.00% -
  Horiz. % 287.40% 165.20% 160.90% 174.30% 100.00% - -
EY 3.48 6.05 6.22 5.74 10.00 0.00 0.00 -
  YoY % -42.48% -2.73% 8.36% -42.60% 0.00% 0.00% -
  Horiz. % 34.80% 60.50% 62.20% 57.40% 100.00% - -
DY 0.80 1.31 1.02 1.17 3.10 0.00 0.00 -
  YoY % -38.93% 28.43% -12.82% -62.26% 0.00% 0.00% -
  Horiz. % 25.81% 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 7.12 3.69 4.73 4.36 1.46 0.00 0.00 -
  YoY % 92.95% -21.99% 8.49% 198.63% 0.00% 0.00% -
  Horiz. % 487.67% 252.74% 323.97% 298.63% 100.00% - -
P/EPS 31.94 16.41 18.92 19.06 9.30 0.00 0.00 -
  YoY % 94.64% -13.27% -0.73% 104.95% 0.00% 0.00% -
  Horiz. % 343.44% 176.45% 203.44% 204.95% 100.00% - -
EY 3.13 6.09 5.29 5.25 10.75 0.00 0.00 -
  YoY % -48.60% 15.12% 0.76% -51.16% 0.00% 0.00% -
  Horiz. % 29.12% 56.65% 49.21% 48.84% 100.00% - -
DY 0.72 1.32 0.87 1.07 3.33 0.00 0.00 -
  YoY % -45.45% 51.72% -18.69% -67.87% 0.00% 0.00% -
  Horiz. % 21.62% 39.64% 26.13% 32.13% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers