Highlights

[HARTA] YoY Quarter Result on 2010-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -10.66%    YoY -     57.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 278,014 247,678 219,371 169,958 125,336 87,837 0 -
  YoY % 12.25% 12.90% 29.07% 35.60% 42.69% 0.00% -
  Horiz. % 316.51% 281.97% 249.75% 193.49% 142.69% 100.00% -
PBT 81,917 69,914 70,670 53,764 32,703 14,804 0 -
  YoY % 17.17% -1.07% 31.44% 64.40% 120.91% 0.00% -
  Horiz. % 553.34% 472.26% 477.37% 363.17% 220.91% 100.00% -
Tax -18,902 -16,479 -15,924 -12,314 -6,315 -1,888 0 -
  YoY % -14.70% -3.49% -29.32% -95.00% -234.48% 0.00% -
  Horiz. % 1,001.17% 872.83% 843.43% 652.22% 334.48% 100.00% -
NP 63,015 53,435 54,746 41,450 26,388 12,916 0 -
  YoY % 17.93% -2.39% 32.08% 57.08% 104.30% 0.00% -
  Horiz. % 487.88% 413.71% 423.86% 320.92% 204.30% 100.00% -
NP to SH 62,912 53,358 54,774 41,461 26,375 12,889 0 -
  YoY % 17.91% -2.59% 32.11% 57.20% 104.63% 0.00% -
  Horiz. % 488.11% 413.98% 424.97% 321.68% 204.63% 100.00% -
Tax Rate 23.07 % 23.57 % 22.53 % 22.90 % 19.31 % 12.75 % - % -
  YoY % -2.12% 4.62% -1.62% 18.59% 51.45% 0.00% -
  Horiz. % 180.94% 184.86% 176.71% 179.61% 151.45% 100.00% -
Total Cost 214,999 194,243 164,625 128,508 98,948 74,921 0 -
  YoY % 10.69% 17.99% 28.10% 29.87% 32.07% 0.00% -
  Horiz. % 286.97% 259.26% 219.73% 171.52% 132.07% 100.00% -
Net Worth 806,758 654,183 529,045 386,815 271,313 192,365 - -
  YoY % 23.32% 23.65% 36.77% 42.57% 41.04% 0.00% -
  Horiz. % 419.39% 340.07% 275.02% 201.08% 141.04% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 29,398 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 46.73 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 806,758 654,183 529,045 386,815 271,313 192,365 - -
  YoY % 23.32% 23.65% 36.77% 42.57% 41.04% 0.00% -
  Horiz. % 419.39% 340.07% 275.02% 201.08% 141.04% 100.00% -
NOSH 734,953 730,931 363,705 242,320 242,417 242,274 35,101 65.94%
  YoY % 0.55% 100.97% 50.09% -0.04% 0.06% 590.22% -
  Horiz. % 2,093.81% 2,082.35% 1,036.16% 690.35% 690.62% 690.22% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.67 % 21.57 % 24.96 % 24.39 % 21.05 % 14.70 % - % -
  YoY % 5.10% -13.58% 2.34% 15.87% 43.20% 0.00% -
  Horiz. % 154.22% 146.73% 169.80% 165.92% 143.20% 100.00% -
ROE 7.80 % 8.16 % 10.35 % 10.72 % 9.72 % 6.70 % - % -
  YoY % -4.41% -21.16% -3.45% 10.29% 45.07% 0.00% -
  Horiz. % 116.42% 121.79% 154.48% 160.00% 145.07% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.83 33.89 60.32 70.14 51.70 36.26 - -
  YoY % 11.63% -43.82% -14.00% 35.67% 42.58% 0.00% -
  Horiz. % 104.33% 93.46% 166.35% 193.44% 142.58% 100.00% -
EPS 8.56 7.30 15.06 17.11 10.88 5.32 0.00 -
  YoY % 17.26% -51.53% -11.98% 57.26% 104.51% 0.00% -
  Horiz. % 160.90% 137.22% 283.08% 321.62% 204.51% 100.00% -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.0977 0.8950 1.4546 1.5963 1.1192 0.7940 - -
  YoY % 22.65% -38.47% -8.88% 42.63% 40.96% 0.00% -
  Horiz. % 138.25% 112.72% 183.20% 201.05% 140.96% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,343,501
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.32 7.41 6.56 5.08 3.75 2.63 - -
  YoY % 12.28% 12.96% 29.13% 35.47% 42.59% 0.00% -
  Horiz. % 316.35% 281.75% 249.43% 193.16% 142.59% 100.00% -
EPS 1.88 1.60 1.64 1.24 0.79 0.39 0.00 -
  YoY % 17.50% -2.44% 32.26% 56.96% 102.56% 0.00% -
  Horiz. % 482.05% 410.26% 420.51% 317.95% 202.56% 100.00% -
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.2413 0.1957 0.1582 0.1157 0.0811 0.0575 - -
  YoY % 23.30% 23.70% 36.73% 42.66% 41.04% 0.00% -
  Horiz. % 419.65% 340.35% 275.13% 201.22% 141.04% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 6.4000 4.0200 4.6500 6.6900 3.2500 1.2700 0.0000 -
P/RPS 16.92 11.86 7.71 9.54 6.29 3.50 0.00 -
  YoY % 42.66% 53.83% -19.18% 51.67% 79.71% 0.00% -
  Horiz. % 483.43% 338.86% 220.29% 272.57% 179.71% 100.00% -
P/EPS 74.77 55.07 30.88 39.10 29.87 23.87 0.00 -
  YoY % 35.77% 78.34% -21.02% 30.90% 25.14% 0.00% -
  Horiz. % 313.24% 230.71% 129.37% 163.80% 125.14% 100.00% -
EY 1.34 1.82 3.24 2.56 3.35 4.19 0.00 -
  YoY % -26.37% -43.83% 26.56% -23.58% -20.05% 0.00% -
  Horiz. % 31.98% 43.44% 77.33% 61.10% 79.95% 100.00% -
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 5.83 4.49 3.20 4.19 2.90 1.60 0.00 -
  YoY % 29.84% 40.31% -23.63% 44.48% 81.25% 0.00% -
  Horiz. % 364.38% 280.62% 200.00% 261.88% 181.25% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 07/08/12 09/08/11 10/08/10 14/08/09 18/08/08 - -
Price 6.7900 4.5000 4.4900 6.5800 4.3300 1.2100 0.0000 -
P/RPS 17.95 13.28 7.44 9.38 8.37 3.34 0.00 -
  YoY % 35.17% 78.49% -20.68% 12.07% 150.60% 0.00% -
  Horiz. % 537.43% 397.60% 222.75% 280.84% 250.60% 100.00% -
P/EPS 79.32 61.64 29.81 38.46 39.80 22.74 0.00 -
  YoY % 28.68% 106.78% -22.49% -3.37% 75.02% 0.00% -
  Horiz. % 348.81% 271.06% 131.09% 169.13% 175.02% 100.00% -
EY 1.26 1.62 3.35 2.60 2.51 4.40 0.00 -
  YoY % -22.22% -51.64% 28.85% 3.59% -42.95% 0.00% -
  Horiz. % 28.64% 36.82% 76.14% 59.09% 57.05% 100.00% -
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 6.19 5.03 3.09 4.12 3.87 1.52 0.00 -
  YoY % 23.06% 62.78% -25.00% 6.46% 154.61% 0.00% -
  Horiz. % 407.24% 330.92% 203.29% 271.05% 254.61% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers