Highlights

[HARTA] YoY Cumulative Quarter Result on 2011-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     38.13%    YoY -     33.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,107,079 1,032,036 931,064 734,921 571,893 443,204 257,581 27.50%
  YoY % 7.27% 10.84% 26.69% 28.51% 29.04% 72.06% -
  Horiz. % 429.80% 400.66% 361.46% 285.32% 222.02% 172.06% 100.00%
PBT 308,951 304,099 258,404 242,834 177,775 95,483 76,095 26.29%
  YoY % 1.60% 17.68% 6.41% 36.60% 86.18% 25.48% -
  Horiz. % 406.01% 399.63% 339.58% 319.12% 233.62% 125.48% 100.00%
Tax -75,658 -70,506 -56,972 -52,510 -34,718 -10,955 -5,798 53.41%
  YoY % -7.31% -23.76% -8.50% -51.25% -216.91% -88.94% -
  Horiz. % 1,304.90% 1,216.04% 982.61% 905.66% 598.79% 188.94% 100.00%
NP 233,293 233,593 201,432 190,324 143,057 84,528 70,297 22.12%
  YoY % -0.13% 15.97% 5.84% 33.04% 69.24% 20.24% -
  Horiz. % 331.87% 332.29% 286.54% 270.74% 203.50% 120.24% 100.00%
NP to SH 232,813 233,337 201,380 190,297 142,909 84,511 70,250 22.09%
  YoY % -0.22% 15.87% 5.82% 33.16% 69.10% 20.30% -
  Horiz. % 331.41% 332.15% 286.66% 270.89% 203.43% 120.30% 100.00%
Tax Rate 24.49 % 23.19 % 22.05 % 21.62 % 19.53 % 11.47 % 7.62 % 21.47%
  YoY % 5.61% 5.17% 1.99% 10.70% 70.27% 50.52% -
  Horiz. % 321.39% 304.33% 289.37% 283.73% 256.30% 150.52% 100.00%
Total Cost 873,786 798,443 729,632 544,597 428,836 358,676 187,284 29.25%
  YoY % 9.44% 9.43% 33.98% 26.99% 19.56% 91.51% -
  Horiz. % 466.56% 426.33% 389.59% 290.79% 228.98% 191.51% 100.00%
Net Worth 935,616 761,566 309,724 494,505 236,068 254,396 162,737 33.83%
  YoY % 22.85% 145.89% -37.37% 109.48% -7.20% 56.32% -
  Horiz. % 574.93% 467.97% 190.32% 303.87% 145.06% 156.32% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 107,559 102,370 43,694 76,340 48,464 29,076 10,921 46.38%
  YoY % 5.07% 134.29% -42.76% 57.52% 66.68% 166.22% -
  Horiz. % 984.80% 937.30% 400.07% 698.97% 443.73% 266.22% 100.00%
Div Payout % 46.20 % 43.87 % 21.70 % 40.12 % 33.91 % 34.41 % 15.55 % 19.89%
  YoY % 5.31% 102.17% -45.91% 18.31% -1.45% 121.29% -
  Horiz. % 297.11% 282.12% 139.55% 258.01% 218.07% 221.29% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 935,616 761,566 309,724 494,505 236,068 254,396 162,737 33.83%
  YoY % 22.85% 145.89% -37.37% 109.48% -7.20% 56.32% -
  Horiz. % 574.93% 467.97% 190.32% 303.87% 145.06% 156.32% 100.00%
NOSH 741,787 731,221 364,124 363,527 242,320 242,305 218,439 22.59%
  YoY % 1.45% 100.82% 0.16% 50.02% 0.01% 10.93% -
  Horiz. % 339.59% 334.75% 166.69% 166.42% 110.93% 110.93% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 21.07 % 22.63 % 21.63 % 25.90 % 25.01 % 19.07 % 27.29 % -4.22%
  YoY % -6.89% 4.62% -16.49% 3.56% 31.15% -30.12% -
  Horiz. % 77.21% 82.92% 79.26% 94.91% 91.65% 69.88% 100.00%
ROE 24.88 % 30.64 % 65.02 % 38.48 % 60.54 % 33.22 % 43.17 % -8.77%
  YoY % -18.80% -52.88% 68.97% -36.44% 82.24% -23.05% -
  Horiz. % 57.63% 70.98% 150.61% 89.14% 140.24% 76.95% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 149.24 141.14 255.70 202.16 236.01 182.91 117.92 4.00%
  YoY % 5.74% -44.80% 26.48% -14.34% 29.03% 55.11% -
  Horiz. % 126.56% 119.69% 216.84% 171.44% 200.14% 155.11% 100.00%
EPS 31.39 31.88 27.65 52.35 39.32 34.88 32.16 -0.40%
  YoY % -1.54% 15.30% -47.18% 33.14% 12.73% 8.46% -
  Horiz. % 97.61% 99.13% 85.98% 162.78% 122.26% 108.46% 100.00%
DPS 14.50 14.00 12.00 21.00 20.00 12.00 5.00 19.41%
  YoY % 3.57% 16.67% -42.86% 5.00% 66.67% 140.00% -
  Horiz. % 290.00% 280.00% 240.00% 420.00% 400.00% 240.00% 100.00%
NAPS 1.2613 1.0415 0.8506 1.3603 0.9742 1.0499 0.7450 9.17%
  YoY % 21.10% 22.44% -37.47% 39.63% -7.21% 40.93% -
  Horiz. % 169.30% 139.80% 114.17% 182.59% 130.77% 140.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.83 30.60 27.61 21.79 16.96 13.14 7.64 27.49%
  YoY % 7.29% 10.83% 26.71% 28.48% 29.07% 71.99% -
  Horiz. % 429.71% 400.52% 361.39% 285.21% 221.99% 171.99% 100.00%
EPS 6.90 6.92 5.97 5.64 4.24 2.51 2.08 22.11%
  YoY % -0.29% 15.91% 5.85% 33.02% 68.92% 20.67% -
  Horiz. % 331.73% 332.69% 287.02% 271.15% 203.85% 120.67% 100.00%
DPS 3.19 3.04 1.30 2.26 1.44 0.86 0.32 46.68%
  YoY % 4.93% 133.85% -42.48% 56.94% 67.44% 168.75% -
  Horiz. % 996.88% 950.00% 406.25% 706.25% 450.00% 268.75% 100.00%
NAPS 0.2775 0.2258 0.0918 0.1466 0.0700 0.0754 0.0483 33.81%
  YoY % 22.90% 145.97% -37.38% 109.43% -7.16% 56.11% -
  Horiz. % 574.53% 467.49% 190.06% 303.52% 144.93% 156.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - -
Price 6.8500 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 -
P/RPS 4.59 3.50 2.59 2.25 2.89 1.14 0.00 -
  YoY % 31.14% 35.14% 15.11% -22.15% 153.51% 0.00% -
  Horiz. % 402.63% 307.02% 227.19% 197.37% 253.51% 100.00% -
P/EPS 21.83 15.48 11.97 8.67 11.58 5.96 0.00 -
  YoY % 41.02% 29.32% 38.06% -25.13% 94.30% 0.00% -
  Horiz. % 366.28% 259.73% 200.84% 145.47% 194.30% 100.00% -
EY 4.58 6.46 8.35 11.53 8.63 16.77 0.00 -
  YoY % -29.10% -22.63% -27.58% 33.60% -48.54% 0.00% -
  Horiz. % 27.31% 38.52% 49.79% 68.75% 51.46% 100.00% -
DY 2.12 2.83 1.81 4.63 2.93 5.77 0.00 -
  YoY % -25.09% 56.35% -60.91% 58.02% -49.22% 0.00% -
  Horiz. % 36.74% 49.05% 31.37% 80.24% 50.78% 100.00% -
P/NAPS 5.43 4.74 7.78 3.34 7.01 1.98 0.00 -
  YoY % 14.56% -39.07% 132.93% -52.35% 254.04% 0.00% -
  Horiz. % 274.24% 239.39% 392.93% 168.69% 354.04% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 06/05/14 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 -
Price 6.0200 5.4500 6.5100 4.7500 6.5400 2.9700 1.4400 -
P/RPS 4.03 3.86 2.55 2.35 2.77 1.62 1.22 22.03%
  YoY % 4.40% 51.37% 8.51% -15.16% 70.99% 32.79% -
  Horiz. % 330.33% 316.39% 209.02% 192.62% 227.05% 132.79% 100.00%
P/EPS 19.18 17.08 11.77 9.07 11.09 8.52 4.48 27.41%
  YoY % 12.30% 45.11% 29.77% -18.21% 30.16% 90.18% -
  Horiz. % 428.12% 381.25% 262.72% 202.46% 247.54% 190.18% 100.00%
EY 5.21 5.86 8.50 11.02 9.02 11.74 22.33 -21.53%
  YoY % -11.09% -31.06% -22.87% 22.17% -23.17% -47.42% -
  Horiz. % 23.33% 26.24% 38.07% 49.35% 40.39% 52.58% 100.00%
DY 2.41 2.57 1.84 4.42 3.06 4.04 3.47 -5.89%
  YoY % -6.23% 39.67% -58.37% 44.44% -24.26% 16.43% -
  Horiz. % 69.45% 74.06% 53.03% 127.38% 88.18% 116.43% 100.00%
P/NAPS 4.77 5.23 7.65 3.49 6.71 2.83 1.93 16.27%
  YoY % -8.80% -31.63% 119.20% -47.99% 137.10% 46.63% -
  Horiz. % 247.15% 270.98% 396.37% 180.83% 347.67% 146.63% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers