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 - 3,350,947
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.68 15.00 13.40 10.57 7.76 5.95 - -
  YoY % 11.20% 11.94% 26.77% 36.21% 30.42% 0.00% -
  Horiz. % 280.34% 252.10% 225.21% 177.65% 130.42% 100.00% -
EPS 3.77 3.34 3.01 2.64 1.78 0.93 0.00 -
  YoY % 12.87% 10.96% 14.02% 48.31% 91.40% 0.00% -
  Horiz. % 405.38% 359.14% 323.66% 283.87% 191.40% 100.00% -
DPS 1.66 0.76 0.65 0.43 0.36 0.29 0.00 -
  YoY % 118.42% 16.92% 51.16% 19.44% 24.14% 0.00% -
  Horiz. % 572.41% 262.07% 224.14% 148.28% 124.14% 100.00% -
NAPS 0.2604 0.2059 0.1657 0.1260 0.0879 0.0628 - -
  YoY % 26.47% 24.26% 31.51% 43.34% 39.97% 0.00% -
  Horiz. % 414.65% 327.87% 263.85% 200.64% 139.97% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers