Highlights

[HARTA] YoY Cumulative 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 -     113.60%    YoY -     48.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 558,967 502,697 448,913 354,270 259,908 199,332 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 164,217 146,196 130,221 114,782 73,899 36,259 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 -37,876 -34,186 -29,304 -26,221 -14,356 -4,944 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 126,341 112,010 100,917 88,561 59,543 31,315 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 126,185 112,027 100,901 88,560 59,481 31,256 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 432,626 390,687 347,996 265,709 200,365 168,017 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 55,506 25,610 21,832 14,535 12,114 9,691 - -
  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 14.46 % 16.24 % 18.17 % 20.98 % 20.19 % 14.84 % - % -
  YoY % -10.96% -10.62% -13.39% 3.91% 36.05% 0.00% -
  Horiz. % 97.44% 109.43% 122.44% 141.37% 136.05% 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 75.53 68.70 123.37 97.49 107.27 82.27 - -
  YoY % 9.94% -44.31% 26.55% -9.12% 30.39% 0.00% -
  Horiz. % 91.81% 83.51% 149.96% 118.50% 130.39% 100.00% -
EPS 17.05 15.31 27.73 24.37 24.55 12.90 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 7.50 3.50 6.00 4.00 5.00 4.00 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 - 3,372,159
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.58 14.91 13.31 10.51 7.71 5.91 - -
  YoY % 11.20% 12.02% 26.64% 36.32% 30.46% 0.00% -
  Horiz. % 280.54% 252.28% 225.21% 177.83% 130.46% 100.00% -
EPS 3.74 3.32 2.99 2.63 1.76 0.93 0.00 -
  YoY % 12.65% 11.04% 13.69% 49.43% 89.25% 0.00% -
  Horiz. % 402.15% 356.99% 321.51% 282.80% 189.25% 100.00% -
DPS 1.65 0.76 0.65 0.43 0.36 0.29 0.00 -
  YoY % 117.11% 16.92% 51.16% 19.44% 24.14% 0.00% -
  Horiz. % 568.97% 262.07% 224.14% 148.28% 124.14% 100.00% -
NAPS 0.2588 0.2046 0.1647 0.1252 0.0874 0.0624 - -
  YoY % 26.49% 24.23% 31.55% 43.25% 40.06% 0.00% -
  Horiz. % 414.74% 327.88% 263.94% 200.64% 140.06% 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 9.90 6.40 3.71 4.02 3.99 1.57 0.00 -
  YoY % 54.69% 72.51% -7.71% 0.75% 154.14% 0.00% -
  Horiz. % 630.57% 407.64% 236.31% 256.05% 254.14% 100.00% -
P/EPS 43.87 28.74 16.52 16.09 17.43 10.00 0.00 -
  YoY % 52.64% 73.97% 2.67% -7.69% 74.30% 0.00% -
  Horiz. % 438.70% 287.40% 165.20% 160.90% 174.30% 100.00% -
EY 2.28 3.48 6.05 6.22 5.74 10.00 0.00 -
  YoY % -34.48% -42.48% -2.73% 8.36% -42.60% 0.00% -
  Horiz. % 22.80% 34.80% 60.50% 62.20% 57.40% 100.00% -
DY 1.00 0.80 1.31 1.02 1.17 3.10 0.00 -
  YoY % 25.00% -38.93% 28.43% -12.82% -62.26% 0.00% -
  Horiz. % 32.26% 25.81% 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 10.00 7.12 3.69 4.73 4.36 1.46 0.00 -
  YoY % 40.45% 92.95% -21.99% 8.49% 198.63% 0.00% -
  Horiz. % 684.93% 487.67% 252.74% 323.97% 298.63% 100.00% -
P/EPS 44.28 31.94 16.41 18.92 19.06 9.30 0.00 -
  YoY % 38.63% 94.64% -13.27% -0.73% 104.95% 0.00% -
  Horiz. % 476.13% 343.44% 176.45% 203.44% 204.95% 100.00% -
EY 2.26 3.13 6.09 5.29 5.25 10.75 0.00 -
  YoY % -27.80% -48.60% 15.12% 0.76% -51.16% 0.00% -
  Horiz. % 21.02% 29.12% 56.65% 49.21% 48.84% 100.00% -
DY 0.99 0.72 1.32 0.87 1.07 3.33 0.00 -
  YoY % 37.50% -45.45% 51.72% -18.69% -67.87% 0.00% -
  Horiz. % 29.73% 21.62% 39.64% 26.13% 32.13% 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.
 


 

318  267  537  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.545+0.015 
 ALAM 0.125+0.025 
 FINTEC 0.085+0.005 
 TIGER 0.095+0.02 
 EKOVEST 0.81+0.03 
 SAPNRG 0.2950.00 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 DGB 0.17+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers