Highlights

[HARTA] YoY Quarter Result on 2008-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Sep-2008  [#2]
Profit Trend QoQ -     42.50%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
Revenue 229,542 184,312 134,572 111,495 0 32,478 - -
  YoY % 24.54% 36.96% 20.70% 0.00% 0.00% 0.00% -
  Horiz. % 706.76% 567.50% 414.35% 343.29% 0.00% 100.00% -
PBT 59,551 61,018 41,196 21,455 0 550 - -
  YoY % -2.40% 48.12% 92.01% 0.00% 0.00% 0.00% -
  Horiz. % 10,827.45% 11,094.18% 7,490.18% 3,900.91% 0.00% 100.00% -
Tax -13,380 -13,907 -8,041 -3,056 0 -73 - -
  YoY % 3.79% -72.95% -163.12% 0.00% 0.00% 0.00% -
  Horiz. % 18,328.77% 19,050.69% 11,015.07% 4,186.30% -0.00% 100.00% -
NP 46,171 47,111 33,155 18,399 0 477 - -
  YoY % -2.00% 42.09% 80.20% 0.00% 0.00% 0.00% -
  Horiz. % 9,679.46% 9,876.52% 6,950.73% 3,857.23% 0.00% 100.00% -
NP to SH 46,127 47,099 33,106 18,367 0 477 - -
  YoY % -2.06% 42.27% 80.25% 0.00% 0.00% 0.00% -
  Horiz. % 9,670.23% 9,874.00% 6,940.46% 3,850.52% 0.00% 100.00% -
Tax Rate 22.47 % 22.79 % 19.52 % 14.24 % - % 13.27 % - % -
  YoY % -1.40% 16.75% 37.08% 0.00% 0.00% 0.00% -
  Horiz. % 169.33% 171.74% 147.10% 107.31% 0.00% 100.00% -
Total Cost 183,371 137,201 101,417 93,096 0 32,001 - -
  YoY % 33.65% 35.28% 8.94% 0.00% 0.00% 0.00% -
  Horiz. % 573.02% 428.74% 316.92% 290.92% 0.00% 100.00% -
Net Worth 555,088 422,182 294,730 210,590 - 60,294 - -
  YoY % 31.48% 43.24% 39.95% 0.00% 0.00% 0.00% -
  Horiz. % 920.62% 700.20% 488.82% 349.27% 0.00% 100.00% -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
Div 21,826 14,536 12,117 9,692 - - - -
  YoY % 50.15% 19.96% 25.03% 0.00% 0.00% 0.00% -
  Horiz. % 225.19% 149.98% 125.03% 100.00% - - -
Div Payout % 47.32 % 30.86 % 36.60 % 52.77 % - % - % - % -
  YoY % 53.34% -15.68% -30.64% 0.00% 0.00% 0.00% -
  Horiz. % 89.67% 58.48% 69.36% 100.00% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
Net Worth 555,088 422,182 294,730 210,590 - 60,294 - -
  YoY % 31.48% 43.24% 39.95% 0.00% 0.00% 0.00% -
  Horiz. % 920.62% 700.20% 488.82% 349.27% 0.00% 100.00% -
NOSH 363,777 363,418 242,357 242,308 35,101 35,073 - -
  YoY % 0.10% 49.95% 0.02% 590.31% 0.08% 0.00% -
  Horiz. % 1,037.19% 1,036.16% 691.00% 690.86% 100.08% 100.00% -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
NP Margin 20.11 % 25.56 % 24.64 % 16.50 % - % 1.47 % - % -
  YoY % -21.32% 3.73% 49.33% 0.00% 0.00% 0.00% -
  Horiz. % 1,368.03% 1,738.78% 1,676.19% 1,122.45% 0.00% 100.00% -
ROE 8.31 % 11.16 % 11.23 % 8.72 % - % 0.79 % - % -
  YoY % -25.54% -0.62% 28.78% 0.00% 0.00% 0.00% -
  Horiz. % 1,051.90% 1,412.66% 1,421.52% 1,103.80% 0.00% 100.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
RPS 63.10 50.72 55.53 46.01 - 92.60 - -
  YoY % 24.41% -8.66% 20.69% 0.00% 0.00% 0.00% -
  Horiz. % 68.14% 54.77% 59.97% 49.69% 0.00% 100.00% -
EPS 12.68 12.96 13.66 7.58 0.00 1.36 - -
  YoY % -2.16% -5.12% 80.21% 0.00% 0.00% 0.00% -
  Horiz. % 932.35% 952.94% 1,004.41% 557.35% 0.00% 100.00% -
DPS 6.00 4.00 5.00 4.00 0.00 - - -
  YoY % 50.00% -20.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 125.00% 100.00% - - -
NAPS 1.5259 1.1617 1.2161 0.8691 - 1.7191 - -
  YoY % 31.35% -4.47% 39.93% 0.00% 0.00% 0.00% -
  Horiz. % 88.76% 67.58% 70.74% 50.56% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,373,095
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
RPS 6.81 5.46 3.99 3.31 - 0.96 - -
  YoY % 24.73% 36.84% 20.54% 0.00% 0.00% 0.00% -
  Horiz. % 709.38% 568.75% 415.62% 344.79% 0.00% 100.00% -
EPS 1.37 1.40 0.98 0.54 0.00 0.01 - -
  YoY % -2.14% 42.86% 81.48% 0.00% 0.00% 0.00% -
  Horiz. % 13,700.00% 14,000.00% 9,800.00% 5,400.00% 0.00% 100.00% -
DPS 0.65 0.43 0.36 0.29 0.00 - - -
  YoY % 51.16% 19.44% 24.14% 0.00% 0.00% 0.00% -
  Horiz. % 224.14% 148.28% 124.14% 100.00% - - -
NAPS 0.1646 0.1252 0.0874 0.0624 - 0.0179 - -
  YoY % 31.47% 43.25% 40.06% 0.00% 0.00% 0.00% -
  Horiz. % 919.55% 699.44% 488.27% 348.60% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 - - - -
Price 4.5800 3.9200 4.2800 1.2900 0.0000 0.0000 0.0000 -
P/RPS 7.26 7.73 7.71 2.80 0.00 0.00 0.00 -
  YoY % -6.08% 0.26% 175.36% 0.00% 0.00% 0.00% -
  Horiz. % 259.29% 276.07% 275.36% 100.00% - - -
P/EPS 36.12 30.25 31.33 17.02 0.00 0.00 0.00 -
  YoY % 19.40% -3.45% 84.08% 0.00% 0.00% 0.00% -
  Horiz. % 212.22% 177.73% 184.08% 100.00% - - -
EY 2.77 3.31 3.19 5.88 0.00 0.00 0.00 -
  YoY % -16.31% 3.76% -45.75% 0.00% 0.00% 0.00% -
  Horiz. % 47.11% 56.29% 54.25% 100.00% - - -
DY 1.31 1.02 1.17 3.10 0.00 0.00 0.00 -
  YoY % 28.43% -12.82% -62.26% 0.00% 0.00% 0.00% -
  Horiz. % 42.26% 32.90% 37.74% 100.00% - - -
P/NAPS 3.00 3.37 3.52 1.48 0.00 0.00 0.00 -
  YoY % -10.98% -4.26% 137.84% 0.00% 0.00% 0.00% -
  Horiz. % 202.70% 227.70% 237.84% 100.00% - - -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 30/11/98 CAGR
Date 08/11/11 09/11/10 10/11/09 14/11/08 - - - -
Price 4.5500 4.6100 4.6800 1.2000 0.0000 0.0000 0.0000 -
P/RPS 7.21 9.09 8.43 2.61 0.00 0.00 0.00 -
  YoY % -20.68% 7.83% 222.99% 0.00% 0.00% 0.00% -
  Horiz. % 276.25% 348.28% 322.99% 100.00% - - -
P/EPS 35.88 35.57 34.26 15.83 0.00 0.00 0.00 -
  YoY % 0.87% 3.82% 116.42% 0.00% 0.00% 0.00% -
  Horiz. % 226.66% 224.70% 216.42% 100.00% - - -
EY 2.79 2.81 2.92 6.32 0.00 0.00 0.00 -
  YoY % -0.71% -3.77% -53.80% 0.00% 0.00% 0.00% -
  Horiz. % 44.15% 44.46% 46.20% 100.00% - - -
DY 1.32 0.87 1.07 3.33 0.00 0.00 0.00 -
  YoY % 51.72% -18.69% -67.87% 0.00% 0.00% 0.00% -
  Horiz. % 39.64% 26.13% 32.13% 100.00% - - -
P/NAPS 2.98 3.97 3.85 1.38 0.00 0.00 0.00 -
  YoY % -24.94% 3.12% 178.99% 0.00% 0.00% 0.00% -
  Horiz. % 215.94% 287.68% 278.99% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers