Highlights

[HARTA] YoY Cumulative Quarter Result on 2010-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 07-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     55.56%    YoY -     42.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 826,787 762,262 690,864 542,393 408,507 318,388 209,565 25.68%
  YoY % 8.46% 10.33% 27.37% 32.77% 28.30% 51.93% -
  Horiz. % 394.53% 363.74% 329.67% 258.82% 194.93% 151.93% 100.00%
PBT 238,890 224,564 194,123 176,988 121,376 61,538 70,238 22.61%
  YoY % 6.38% 15.68% 9.68% 45.82% 97.24% -12.39% -
  Horiz. % 340.12% 319.72% 276.38% 251.98% 172.81% 87.61% 100.00%
Tax -54,560 -51,933 -42,543 -39,216 -24,581 -8,011 -8,878 35.30%
  YoY % -5.06% -22.07% -8.48% -59.54% -206.84% 9.77% -
  Horiz. % 614.55% 584.96% 479.20% 441.72% 276.88% 90.23% 100.00%
NP 184,330 172,631 151,580 137,772 96,795 53,527 61,360 20.10%
  YoY % 6.78% 13.89% 10.02% 42.33% 80.83% -12.77% -
  Horiz. % 300.41% 281.34% 247.03% 224.53% 157.75% 87.23% 100.00%
NP to SH 184,061 172,429 151,604 137,763 96,681 53,484 61,334 20.08%
  YoY % 6.75% 13.74% 10.05% 42.49% 80.77% -12.80% -
  Horiz. % 300.10% 281.13% 247.18% 224.61% 157.63% 87.20% 100.00%
Tax Rate 22.84 % 23.13 % 21.92 % 22.16 % 20.25 % 13.02 % 12.64 % 10.35%
  YoY % -1.25% 5.52% -1.08% 9.43% 55.53% 3.01% -
  Horiz. % 180.70% 182.99% 173.42% 175.32% 160.21% 103.01% 100.00%
Total Cost 642,457 589,631 539,284 404,621 311,712 264,861 148,205 27.66%
  YoY % 8.96% 9.34% 33.28% 29.81% 17.69% 78.71% -
  Horiz. % 433.49% 397.85% 363.88% 273.01% 210.32% 178.71% 100.00%
Net Worth 913,633 726,278 587,197 458,034 319,798 232,789 160,875 33.54%
  YoY % 25.80% 23.69% 28.20% 43.23% 37.38% 44.70% -
  Horiz. % 567.91% 451.45% 365.00% 284.71% 198.79% 144.70% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 81,541 51,187 43,679 32,714 24,230 - - -
  YoY % 59.30% 17.19% 33.52% 35.01% 0.00% 0.00% -
  Horiz. % 336.52% 211.25% 180.26% 135.01% 100.00% - -
Div Payout % 44.30 % 29.69 % 28.81 % 23.75 % 25.06 % - % - % -
  YoY % 49.21% 3.05% 21.31% -5.23% 0.00% 0.00% -
  Horiz. % 176.78% 118.48% 114.96% 94.77% 100.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 913,633 726,278 587,197 458,034 319,798 232,789 160,875 33.54%
  YoY % 25.80% 23.69% 28.20% 43.23% 37.38% 44.70% -
  Horiz. % 567.91% 451.45% 365.00% 284.71% 198.79% 144.70% 100.00%
NOSH 741,284 731,251 363,995 363,490 242,308 242,338 210,624 23.31%
  YoY % 1.37% 100.90% 0.14% 50.01% -0.01% 15.06% -
  Horiz. % 351.95% 347.18% 172.82% 172.58% 115.04% 115.06% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 22.29 % 22.65 % 21.94 % 25.40 % 23.69 % 16.81 % 29.28 % -4.44%
  YoY % -1.59% 3.24% -13.62% 7.22% 40.93% -42.59% -
  Horiz. % 76.13% 77.36% 74.93% 86.75% 80.91% 57.41% 100.00%
ROE 20.15 % 23.74 % 25.82 % 30.08 % 30.23 % 22.98 % 38.13 % -10.08%
  YoY % -15.12% -8.06% -14.16% -0.50% 31.55% -39.73% -
  Horiz. % 52.85% 62.26% 67.72% 78.89% 79.28% 60.27% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 111.53 104.24 189.80 149.22 168.59 131.38 99.50 1.92%
  YoY % 6.99% -45.08% 27.19% -11.49% 28.32% 32.04% -
  Horiz. % 112.09% 104.76% 190.75% 149.97% 169.44% 132.04% 100.00%
EPS 24.83 23.58 41.65 37.90 39.90 22.07 29.12 -2.62%
  YoY % 5.30% -43.39% 9.89% -5.01% 80.79% -24.21% -
  Horiz. % 85.27% 80.98% 143.03% 130.15% 137.02% 75.79% 100.00%
DPS 11.00 7.00 12.00 9.00 10.00 0.00 0.00 -
  YoY % 57.14% -41.67% 33.33% -10.00% 0.00% 0.00% -
  Horiz. % 110.00% 70.00% 120.00% 90.00% 100.00% - -
NAPS 1.2325 0.9932 1.6132 1.2601 1.3198 0.9606 0.7638 8.29%
  YoY % 24.09% -38.43% 28.02% -4.52% 37.39% 25.77% -
  Horiz. % 161.36% 130.03% 211.21% 164.98% 172.79% 125.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,350,947
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.67 22.75 20.62 16.19 12.19 9.50 6.25 25.69%
  YoY % 8.44% 10.33% 27.36% 32.81% 28.32% 52.00% -
  Horiz. % 394.72% 364.00% 329.92% 259.04% 195.04% 152.00% 100.00%
EPS 5.49 5.15 4.52 4.11 2.89 1.60 1.83 20.07%
  YoY % 6.60% 13.94% 9.98% 42.21% 80.62% -12.57% -
  Horiz. % 300.00% 281.42% 246.99% 224.59% 157.92% 87.43% 100.00%
DPS 2.43 1.53 1.30 0.98 0.72 0.00 0.00 -
  YoY % 58.82% 17.69% 32.65% 36.11% 0.00% 0.00% -
  Horiz. % 337.50% 212.50% 180.56% 136.11% 100.00% - -
NAPS 0.2726 0.2167 0.1752 0.1367 0.0954 0.0695 0.0480 33.54%
  YoY % 25.80% 23.69% 28.16% 43.29% 37.27% 44.79% -
  Horiz. % 567.92% 451.46% 365.00% 284.79% 198.75% 144.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 7.2300 4.7500 4.8700 4.4500 5.1800 1.4000 0.0000 -
P/RPS 6.48 4.56 2.57 2.98 3.07 1.07 0.00 -
  YoY % 42.11% 77.43% -13.76% -2.93% 186.92% 0.00% -
  Horiz. % 605.61% 426.17% 240.19% 278.50% 286.92% 100.00% -
P/EPS 29.12 20.14 11.69 11.74 12.98 6.34 0.00 -
  YoY % 44.59% 72.28% -0.43% -9.55% 104.73% 0.00% -
  Horiz. % 459.31% 317.67% 184.38% 185.17% 204.73% 100.00% -
EY 3.43 4.96 8.55 8.52 7.70 15.76 0.00 -
  YoY % -30.85% -41.99% 0.35% 10.65% -51.14% 0.00% -
  Horiz. % 21.76% 31.47% 54.25% 54.06% 48.86% 100.00% -
DY 1.52 1.47 2.46 2.02 1.93 0.00 0.00 -
  YoY % 3.40% -40.24% 21.78% 4.66% 0.00% 0.00% -
  Horiz. % 78.76% 76.17% 127.46% 104.66% 100.00% - -
P/NAPS 5.87 4.78 3.02 3.53 3.92 1.46 0.00 -
  YoY % 22.80% 58.28% -14.45% -9.95% 168.49% 0.00% -
  Horiz. % 402.05% 327.40% 206.85% 241.78% 268.49% 100.00% -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 11/02/14 05/02/13 22/02/12 07/02/11 28/01/10 13/02/09 - -
Price 7.0100 4.6500 6.6400 4.6900 6.0900 1.5300 0.0000 -
P/RPS 6.29 4.46 3.50 3.14 3.61 1.16 0.00 -
  YoY % 41.03% 27.43% 11.46% -13.02% 211.21% 0.00% -
  Horiz. % 542.24% 384.48% 301.72% 270.69% 311.21% 100.00% -
P/EPS 28.23 19.72 15.94 12.37 15.26 6.93 0.00 -
  YoY % 43.15% 23.71% 28.86% -18.94% 120.20% 0.00% -
  Horiz. % 407.36% 284.56% 230.01% 178.50% 220.20% 100.00% -
EY 3.54 5.07 6.27 8.08 6.55 14.42 0.00 -
  YoY % -30.18% -19.14% -22.40% 23.36% -54.58% 0.00% -
  Horiz. % 24.55% 35.16% 43.48% 56.03% 45.42% 100.00% -
DY 1.57 1.51 1.81 1.92 1.64 0.00 0.00 -
  YoY % 3.97% -16.57% -5.73% 17.07% 0.00% 0.00% -
  Horiz. % 95.73% 92.07% 110.37% 117.07% 100.00% - -
P/NAPS 5.69 4.68 4.12 3.72 4.61 1.59 0.00 -
  YoY % 21.58% 13.59% 10.75% -19.31% 189.94% 0.00% -
  Horiz. % 357.86% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers