Highlights

[HARTA] YoY Quarter Result on 2011-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     4.53%    YoY -     32.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 279,198 278,014 247,678 219,371 169,958 125,336 87,837 21.25%
  YoY % 0.43% 12.25% 12.90% 29.07% 35.60% 42.69% -
  Horiz. % 317.86% 316.51% 281.97% 249.75% 193.49% 142.69% 100.00%
PBT 75,651 81,917 69,914 70,670 53,764 32,703 14,804 31.23%
  YoY % -7.65% 17.17% -1.07% 31.44% 64.40% 120.91% -
  Horiz. % 511.02% 553.34% 472.26% 477.37% 363.17% 220.91% 100.00%
Tax -18,410 -18,902 -16,479 -15,924 -12,314 -6,315 -1,888 46.14%
  YoY % 2.60% -14.70% -3.49% -29.32% -95.00% -234.48% -
  Horiz. % 975.11% 1,001.17% 872.83% 843.43% 652.22% 334.48% 100.00%
NP 57,241 63,015 53,435 54,746 41,450 26,388 12,916 28.15%
  YoY % -9.16% 17.93% -2.39% 32.08% 57.08% 104.30% -
  Horiz. % 443.18% 487.88% 413.71% 423.86% 320.92% 204.30% 100.00%
NP to SH 57,087 62,912 53,358 54,774 41,461 26,375 12,889 28.14%
  YoY % -9.26% 17.91% -2.59% 32.11% 57.20% 104.63% -
  Horiz. % 442.91% 488.11% 413.98% 424.97% 321.68% 204.63% 100.00%
Tax Rate 24.34 % 23.07 % 23.57 % 22.53 % 22.90 % 19.31 % 12.75 % 11.37%
  YoY % 5.50% -2.12% 4.62% -1.62% 18.59% 51.45% -
  Horiz. % 190.90% 180.94% 184.86% 176.71% 179.61% 151.45% 100.00%
Total Cost 221,957 214,999 194,243 164,625 128,508 98,948 74,921 19.83%
  YoY % 3.24% 10.69% 17.99% 28.10% 29.87% 32.07% -
  Horiz. % 296.25% 286.97% 259.26% 219.73% 171.52% 132.07% 100.00%
Net Worth 1,014,409 806,758 654,183 529,045 386,815 271,313 192,365 31.91%
  YoY % 25.74% 23.32% 23.65% 36.77% 42.57% 41.04% -
  Horiz. % 527.33% 419.39% 340.07% 275.02% 201.08% 141.04% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 30,244 29,398 - - - - - -
  YoY % 2.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.88% 100.00% - - - - -
Div Payout % 52.98 % 46.73 % - % - % - % - % - % -
  YoY % 13.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.37% 100.00% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,014,409 806,758 654,183 529,045 386,815 271,313 192,365 31.91%
  YoY % 25.74% 23.32% 23.65% 36.77% 42.57% 41.04% -
  Horiz. % 527.33% 419.39% 340.07% 275.02% 201.08% 141.04% 100.00%
NOSH 756,119 734,953 730,931 363,705 242,320 242,417 242,274 20.88%
  YoY % 2.88% 0.55% 100.97% 50.09% -0.04% 0.06% -
  Horiz. % 312.09% 303.36% 301.70% 150.12% 100.02% 100.06% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.50 % 22.67 % 21.57 % 24.96 % 24.39 % 21.05 % 14.70 % 5.70%
  YoY % -9.57% 5.10% -13.58% 2.34% 15.87% 43.20% -
  Horiz. % 139.46% 154.22% 146.73% 169.80% 165.92% 143.20% 100.00%
ROE 5.63 % 7.80 % 8.16 % 10.35 % 10.72 % 9.72 % 6.70 % -2.86%
  YoY % -27.82% -4.41% -21.16% -3.45% 10.29% 45.07% -
  Horiz. % 84.03% 116.42% 121.79% 154.48% 160.00% 145.07% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.93 37.83 33.89 60.32 70.14 51.70 36.26 0.31%
  YoY % -2.38% 11.63% -43.82% -14.00% 35.67% 42.58% -
  Horiz. % 101.85% 104.33% 93.46% 166.35% 193.44% 142.58% 100.00%
EPS 7.55 8.56 7.30 15.06 17.11 10.88 5.32 6.01%
  YoY % -11.80% 17.26% -51.53% -11.98% 57.26% 104.51% -
  Horiz. % 141.92% 160.90% 137.22% 283.08% 321.62% 204.51% 100.00%
DPS 4.00 4.00 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% 100.00% - - - - -
NAPS 1.3416 1.0977 0.8950 1.4546 1.5963 1.1192 0.7940 9.13%
  YoY % 22.22% 22.65% -38.47% -8.88% 42.63% 40.96% -
  Horiz. % 168.97% 138.25% 112.72% 183.20% 201.05% 140.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.28 8.24 7.34 6.51 5.04 3.72 2.60 21.28%
  YoY % 0.49% 12.26% 12.75% 29.17% 35.48% 43.08% -
  Horiz. % 318.46% 316.92% 282.31% 250.38% 193.85% 143.08% 100.00%
EPS 1.69 1.87 1.58 1.62 1.23 0.78 0.38 28.22%
  YoY % -9.63% 18.35% -2.47% 31.71% 57.69% 105.26% -
  Horiz. % 444.74% 492.11% 415.79% 426.32% 323.68% 205.26% 100.00%
DPS 0.90 0.87 0.00 0.00 0.00 0.00 0.00 -
  YoY % 3.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 100.00% - - - - -
NAPS 0.3008 0.2392 0.1940 0.1569 0.1147 0.0805 0.0570 31.93%
  YoY % 25.75% 23.30% 23.65% 36.79% 42.48% 41.23% -
  Horiz. % 527.72% 419.65% 340.35% 275.26% 201.23% 141.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.2100 6.4000 4.0200 4.6500 6.6900 3.2500 1.2700 -
P/RPS 16.82 16.92 11.86 7.71 9.54 6.29 3.50 29.89%
  YoY % -0.59% 42.66% 53.83% -19.18% 51.67% 79.71% -
  Horiz. % 480.57% 483.43% 338.86% 220.29% 272.57% 179.71% 100.00%
P/EPS 82.25 74.77 55.07 30.88 39.10 29.87 23.87 22.89%
  YoY % 10.00% 35.77% 78.34% -21.02% 30.90% 25.14% -
  Horiz. % 344.57% 313.24% 230.71% 129.37% 163.80% 125.14% 100.00%
EY 1.22 1.34 1.82 3.24 2.56 3.35 4.19 -18.58%
  YoY % -8.96% -26.37% -43.83% 26.56% -23.58% -20.05% -
  Horiz. % 29.12% 31.98% 43.44% 77.33% 61.10% 79.95% 100.00%
DY 0.64 0.62 0.00 0.00 0.00 0.00 0.00 -
  YoY % 3.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.23% 100.00% - - - - -
P/NAPS 4.63 5.83 4.49 3.20 4.19 2.90 1.60 19.36%
  YoY % -20.58% 29.84% 40.31% -23.63% 44.48% 81.25% -
  Horiz. % 289.38% 364.38% 280.62% 200.00% 261.88% 181.25% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 06/08/13 07/08/12 09/08/11 10/08/10 14/08/09 18/08/08 -
Price 6.7200 6.7900 4.5000 4.4900 6.5800 4.3300 1.2100 -
P/RPS 18.20 17.95 13.28 7.44 9.38 8.37 3.34 32.64%
  YoY % 1.39% 35.17% 78.49% -20.68% 12.07% 150.60% -
  Horiz. % 544.91% 537.43% 397.60% 222.75% 280.84% 250.60% 100.00%
P/EPS 89.01 79.32 61.64 29.81 38.46 39.80 22.74 25.52%
  YoY % 12.22% 28.68% 106.78% -22.49% -3.37% 75.02% -
  Horiz. % 391.42% 348.81% 271.06% 131.09% 169.13% 175.02% 100.00%
EY 1.12 1.26 1.62 3.35 2.60 2.51 4.40 -20.38%
  YoY % -11.11% -22.22% -51.64% 28.85% 3.59% -42.95% -
  Horiz. % 25.45% 28.64% 36.82% 76.14% 59.09% 57.05% 100.00%
DY 0.60 0.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % 1.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.69% 100.00% - - - - -
P/NAPS 5.01 6.19 5.03 3.09 4.12 3.87 1.52 21.98%
  YoY % -19.06% 23.06% 62.78% -25.00% 6.46% 154.61% -
  Horiz. % 329.61% 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.
 


 

163  412  556  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.45-0.035 
 ARMADA 0.49-0.005 
 IRIS 0.140.00 
Partners & Brokers