Highlights

[HARTA] YoY Cumulative Quarter Result on 2009-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 28-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     62.54%    YoY -     80.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 762,262 690,864 542,393 408,507 318,388 209,565 0 -
  YoY % 10.33% 27.37% 32.77% 28.30% 51.93% 0.00% -
  Horiz. % 363.74% 329.67% 258.82% 194.93% 151.93% 100.00% -
PBT 224,564 194,123 176,988 121,376 61,538 70,238 0 -
  YoY % 15.68% 9.68% 45.82% 97.24% -12.39% 0.00% -
  Horiz. % 319.72% 276.38% 251.98% 172.81% 87.61% 100.00% -
Tax -51,933 -42,543 -39,216 -24,581 -8,011 -8,878 0 -
  YoY % -22.07% -8.48% -59.54% -206.84% 9.77% 0.00% -
  Horiz. % 584.96% 479.20% 441.72% 276.88% 90.23% 100.00% -
NP 172,631 151,580 137,772 96,795 53,527 61,360 0 -
  YoY % 13.89% 10.02% 42.33% 80.83% -12.77% 0.00% -
  Horiz. % 281.34% 247.03% 224.53% 157.75% 87.23% 100.00% -
NP to SH 172,429 151,604 137,763 96,681 53,484 61,334 0 -
  YoY % 13.74% 10.05% 42.49% 80.77% -12.80% 0.00% -
  Horiz. % 281.13% 247.18% 224.61% 157.63% 87.20% 100.00% -
Tax Rate 23.13 % 21.92 % 22.16 % 20.25 % 13.02 % 12.64 % - % -
  YoY % 5.52% -1.08% 9.43% 55.53% 3.01% 0.00% -
  Horiz. % 182.99% 173.42% 175.32% 160.21% 103.01% 100.00% -
Total Cost 589,631 539,284 404,621 311,712 264,861 148,205 0 -
  YoY % 9.34% 33.28% 29.81% 17.69% 78.71% 0.00% -
  Horiz. % 397.85% 363.88% 273.01% 210.32% 178.71% 100.00% -
Net Worth 726,278 587,197 458,034 319,798 232,789 160,875 - -
  YoY % 23.69% 28.20% 43.23% 37.38% 44.70% 0.00% -
  Horiz. % 451.45% 365.00% 284.71% 198.79% 144.70% 100.00% -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 51,187 43,679 32,714 24,230 - - - -
  YoY % 17.19% 33.52% 35.01% 0.00% 0.00% 0.00% -
  Horiz. % 211.25% 180.26% 135.01% 100.00% - - -
Div Payout % 29.69 % 28.81 % 23.75 % 25.06 % - % - % - % -
  YoY % 3.05% 21.31% -5.23% 0.00% 0.00% 0.00% -
  Horiz. % 118.48% 114.96% 94.77% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 726,278 587,197 458,034 319,798 232,789 160,875 - -
  YoY % 23.69% 28.20% 43.23% 37.38% 44.70% 0.00% -
  Horiz. % 451.45% 365.00% 284.71% 198.79% 144.70% 100.00% -
NOSH 731,251 363,995 363,490 242,308 242,338 210,624 35,064 65.83%
  YoY % 100.90% 0.14% 50.01% -0.01% 15.06% 500.68% -
  Horiz. % 2,085.45% 1,038.07% 1,036.64% 691.04% 691.12% 600.68% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.65 % 21.94 % 25.40 % 23.69 % 16.81 % 29.28 % - % -
  YoY % 3.24% -13.62% 7.22% 40.93% -42.59% 0.00% -
  Horiz. % 77.36% 74.93% 86.75% 80.91% 57.41% 100.00% -
ROE 23.74 % 25.82 % 30.08 % 30.23 % 22.98 % 38.13 % - % -
  YoY % -8.06% -14.16% -0.50% 31.55% -39.73% 0.00% -
  Horiz. % 62.26% 67.72% 78.89% 79.28% 60.27% 100.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.24 189.80 149.22 168.59 131.38 99.50 - -
  YoY % -45.08% 27.19% -11.49% 28.32% 32.04% 0.00% -
  Horiz. % 104.76% 190.75% 149.97% 169.44% 132.04% 100.00% -
EPS 23.58 41.65 37.90 39.90 22.07 29.12 0.00 -
  YoY % -43.39% 9.89% -5.01% 80.79% -24.21% 0.00% -
  Horiz. % 80.98% 143.03% 130.15% 137.02% 75.79% 100.00% -
DPS 7.00 12.00 9.00 10.00 0.00 0.00 0.00 -
  YoY % -41.67% 33.33% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 120.00% 90.00% 100.00% - - -
NAPS 0.9932 1.6132 1.2601 1.3198 0.9606 0.7638 - -
  YoY % -38.43% 28.02% -4.52% 37.39% 25.77% 0.00% -
  Horiz. % 130.03% 211.21% 164.98% 172.79% 125.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,358,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.70 20.57 16.15 12.16 9.48 6.24 - -
  YoY % 10.35% 27.37% 32.81% 28.27% 51.92% 0.00% -
  Horiz. % 363.78% 329.65% 258.81% 194.87% 151.92% 100.00% -
EPS 5.13 4.51 4.10 2.88 1.59 1.83 0.00 -
  YoY % 13.75% 10.00% 42.36% 81.13% -13.11% 0.00% -
  Horiz. % 280.33% 246.45% 224.04% 157.38% 86.89% 100.00% -
DPS 1.52 1.30 0.97 0.72 0.00 0.00 0.00 -
  YoY % 16.92% 34.02% 34.72% 0.00% 0.00% 0.00% -
  Horiz. % 211.11% 180.56% 134.72% 100.00% - - -
NAPS 0.2163 0.1749 0.1364 0.0952 0.0693 0.0479 - -
  YoY % 23.67% 28.23% 43.28% 37.37% 44.68% 0.00% -
  Horiz. % 451.57% 365.14% 284.76% 198.75% 144.68% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 4.7500 4.8700 4.4500 5.1800 1.4000 0.0000 0.0000 -
P/RPS 4.56 2.57 2.98 3.07 1.07 0.00 0.00 -
  YoY % 77.43% -13.76% -2.93% 186.92% 0.00% 0.00% -
  Horiz. % 426.17% 240.19% 278.50% 286.92% 100.00% - -
P/EPS 20.14 11.69 11.74 12.98 6.34 0.00 0.00 -
  YoY % 72.28% -0.43% -9.55% 104.73% 0.00% 0.00% -
  Horiz. % 317.67% 184.38% 185.17% 204.73% 100.00% - -
EY 4.96 8.55 8.52 7.70 15.76 0.00 0.00 -
  YoY % -41.99% 0.35% 10.65% -51.14% 0.00% 0.00% -
  Horiz. % 31.47% 54.25% 54.06% 48.86% 100.00% - -
DY 1.47 2.46 2.02 1.93 0.00 0.00 0.00 -
  YoY % -40.24% 21.78% 4.66% 0.00% 0.00% 0.00% -
  Horiz. % 76.17% 127.46% 104.66% 100.00% - - -
P/NAPS 4.78 3.02 3.53 3.92 1.46 0.00 0.00 -
  YoY % 58.28% -14.45% -9.95% 168.49% 0.00% 0.00% -
  Horiz. % 327.40% 206.85% 241.78% 268.49% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 22/02/12 07/02/11 28/01/10 13/02/09 - - -
Price 4.6500 6.6400 4.6900 6.0900 1.5300 0.0000 0.0000 -
P/RPS 4.46 3.50 3.14 3.61 1.16 0.00 0.00 -
  YoY % 27.43% 11.46% -13.02% 211.21% 0.00% 0.00% -
  Horiz. % 384.48% 301.72% 270.69% 311.21% 100.00% - -
P/EPS 19.72 15.94 12.37 15.26 6.93 0.00 0.00 -
  YoY % 23.71% 28.86% -18.94% 120.20% 0.00% 0.00% -
  Horiz. % 284.56% 230.01% 178.50% 220.20% 100.00% - -
EY 5.07 6.27 8.08 6.55 14.42 0.00 0.00 -
  YoY % -19.14% -22.40% 23.36% -54.58% 0.00% 0.00% -
  Horiz. % 35.16% 43.48% 56.03% 45.42% 100.00% - -
DY 1.51 1.81 1.92 1.64 0.00 0.00 0.00 -
  YoY % -16.57% -5.73% 17.07% 0.00% 0.00% 0.00% -
  Horiz. % 92.07% 110.37% 117.07% 100.00% - - -
P/NAPS 4.68 4.12 3.72 4.61 1.59 0.00 0.00 -
  YoY % 13.59% 10.75% -19.31% 189.94% 0.00% 0.00% -
  Horiz. % 294.34% 259.12% 233.96% 289.94% 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