Highlights

[HARTA] YoY Quarter Result on 2009-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     25.52%    YoY -     80.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Revenue 255,019 229,542 184,312 134,572 111,495 0 32,478 17.40%
  YoY % 11.10% 24.54% 36.96% 20.70% 0.00% 0.00% -
  Horiz. % 785.21% 706.76% 567.50% 414.35% 343.29% 0.00% 100.00%
PBT 76,282 59,551 61,018 41,196 21,455 0 550 46.82%
  YoY % 28.10% -2.40% 48.12% 92.01% 0.00% 0.00% -
  Horiz. % 13,869.46% 10,827.45% 11,094.18% 7,490.18% 3,900.91% 0.00% 100.00%
Tax -17,707 -13,380 -13,907 -8,041 -3,056 0 -73 53.35%
  YoY % -32.34% 3.79% -72.95% -163.12% 0.00% 0.00% -
  Horiz. % 24,256.16% 18,328.77% 19,050.69% 11,015.07% 4,186.30% -0.00% 100.00%
NP 58,575 46,171 47,111 33,155 18,399 0 477 45.43%
  YoY % 26.87% -2.00% 42.09% 80.20% 0.00% 0.00% -
  Horiz. % 12,279.87% 9,679.46% 9,876.52% 6,950.73% 3,857.23% 0.00% 100.00%
NP to SH 58,597 46,127 47,099 33,106 18,367 0 477 45.44%
  YoY % 27.03% -2.06% 42.27% 80.25% 0.00% 0.00% -
  Horiz. % 12,284.49% 9,670.23% 9,874.00% 6,940.46% 3,850.52% 0.00% 100.00%
Tax Rate 23.21 % 22.47 % 22.79 % 19.52 % 14.24 % - % 13.27 % 4.45%
  YoY % 3.29% -1.40% 16.75% 37.08% 0.00% 0.00% -
  Horiz. % 174.91% 169.33% 171.74% 147.10% 107.31% 0.00% 100.00%
Total Cost 196,444 183,371 137,201 101,417 93,096 0 32,001 15.18%
  YoY % 7.13% 33.65% 35.28% 8.94% 0.00% 0.00% -
  Horiz. % 613.87% 573.02% 428.74% 316.92% 290.92% 0.00% 100.00%
Net Worth 689,630 555,088 422,182 294,730 210,590 - 60,294 20.89%
  YoY % 24.24% 31.48% 43.24% 39.95% 0.00% 0.00% -
  Horiz. % 1,143.76% 920.62% 700.20% 488.82% 349.27% 0.00% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Div 25,604 21,826 14,536 12,117 9,692 - - -
  YoY % 17.31% 50.15% 19.96% 25.03% 0.00% 0.00% -
  Horiz. % 264.17% 225.19% 149.98% 125.03% 100.00% - -
Div Payout % 43.70 % 47.32 % 30.86 % 36.60 % 52.77 % - % - % -
  YoY % -7.65% 53.34% -15.68% -30.64% 0.00% 0.00% -
  Horiz. % 82.81% 89.67% 58.48% 69.36% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Net Worth 689,630 555,088 422,182 294,730 210,590 - 60,294 20.89%
  YoY % 24.24% 31.48% 43.24% 39.95% 0.00% 0.00% -
  Horiz. % 1,143.76% 920.62% 700.20% 488.82% 349.27% 0.00% 100.00%
NOSH 731,548 363,777 363,418 242,357 242,308 35,101 35,073 26.68%
  YoY % 101.10% 0.10% 49.95% 0.02% 590.31% 0.08% -
  Horiz. % 2,085.76% 1,037.19% 1,036.16% 691.00% 690.86% 100.08% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
NP Margin 22.97 % 20.11 % 25.56 % 24.64 % 16.50 % - % 1.47 % 23.87%
  YoY % 14.22% -21.32% 3.73% 49.33% 0.00% 0.00% -
  Horiz. % 1,562.58% 1,368.03% 1,738.78% 1,676.19% 1,122.45% 0.00% 100.00%
ROE 8.50 % 8.31 % 11.16 % 11.23 % 8.72 % - % 0.79 % 20.32%
  YoY % 2.29% -25.54% -0.62% 28.78% 0.00% 0.00% -
  Horiz. % 1,075.95% 1,051.90% 1,412.66% 1,421.52% 1,103.80% 0.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 34.86 63.10 50.72 55.53 46.01 - 92.60 -7.32%
  YoY % -44.75% 24.41% -8.66% 20.69% 0.00% 0.00% -
  Horiz. % 37.65% 68.14% 54.77% 59.97% 49.69% 0.00% 100.00%
EPS 8.01 12.68 12.96 13.66 7.58 0.00 1.36 14.80%
  YoY % -36.83% -2.16% -5.12% 80.21% 0.00% 0.00% -
  Horiz. % 588.97% 932.35% 952.94% 1,004.41% 557.35% 0.00% 100.00%
DPS 3.50 6.00 4.00 5.00 4.00 0.00 - -
  YoY % -41.67% 50.00% -20.00% 25.00% 0.00% 0.00% -
  Horiz. % 87.50% 150.00% 100.00% 125.00% 100.00% - -
NAPS 0.9427 1.5259 1.1617 1.2161 0.8691 - 1.7191 -4.57%
  YoY % -38.22% 31.35% -4.47% 39.93% 0.00% 0.00% -
  Horiz. % 54.84% 88.76% 67.58% 70.74% 50.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,343,501
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 7.63 6.87 5.51 4.02 3.33 - 0.97 17.42%
  YoY % 11.06% 24.68% 37.06% 20.72% 0.00% 0.00% -
  Horiz. % 786.60% 708.25% 568.04% 414.43% 343.30% 0.00% 100.00%
EPS 1.75 1.38 1.41 0.99 0.55 0.00 0.01 49.50%
  YoY % 26.81% -2.13% 42.42% 80.00% 0.00% 0.00% -
  Horiz. % 17,500.00% 13,800.00% 14,100.00% 9,900.00% 5,500.00% 0.00% 100.00%
DPS 0.77 0.65 0.43 0.36 0.29 0.00 - -
  YoY % 18.46% 51.16% 19.44% 24.14% 0.00% 0.00% -
  Horiz. % 265.52% 224.14% 148.28% 124.14% 100.00% - -
NAPS 0.2063 0.1660 0.1263 0.0882 0.0630 - 0.0180 20.91%
  YoY % 24.28% 31.43% 43.20% 40.00% 0.00% 0.00% -
  Horiz. % 1,146.11% 922.22% 701.67% 490.00% 350.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 0.0000 -
P/RPS 12.62 7.26 7.73 7.71 2.80 0.00 0.00 -
  YoY % 73.83% -6.08% 0.26% 175.36% 0.00% 0.00% -
  Horiz. % 450.71% 259.29% 276.07% 275.36% 100.00% - -
P/EPS 54.93 36.12 30.25 31.33 17.02 0.00 0.00 -
  YoY % 52.08% 19.40% -3.45% 84.08% 0.00% 0.00% -
  Horiz. % 322.74% 212.22% 177.73% 184.08% 100.00% - -
EY 1.82 2.77 3.31 3.19 5.88 0.00 0.00 -
  YoY % -34.30% -16.31% 3.76% -45.75% 0.00% 0.00% -
  Horiz. % 30.95% 47.11% 56.29% 54.25% 100.00% - -
DY 0.80 1.31 1.02 1.17 3.10 0.00 0.00 -
  YoY % -38.93% 28.43% -12.82% -62.26% 0.00% 0.00% -
  Horiz. % 25.81% 42.26% 32.90% 37.74% 100.00% - -
P/NAPS 4.67 3.00 3.37 3.52 1.48 0.00 0.00 -
  YoY % 55.67% -10.98% -4.26% 137.84% 0.00% 0.00% -
  Horiz. % 315.54% 202.70% 227.70% 237.84% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - - -
Price 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 0.0000 -
P/RPS 14.03 7.21 9.09 8.43 2.61 0.00 0.00 -
  YoY % 94.59% -20.68% 7.83% 222.99% 0.00% 0.00% -
  Horiz. % 537.55% 276.25% 348.28% 322.99% 100.00% - -
P/EPS 61.05 35.88 35.57 34.26 15.83 0.00 0.00 -
  YoY % 70.15% 0.87% 3.82% 116.42% 0.00% 0.00% -
  Horiz. % 385.66% 226.66% 224.70% 216.42% 100.00% - -
EY 1.64 2.79 2.81 2.92 6.32 0.00 0.00 -
  YoY % -41.22% -0.71% -3.77% -53.80% 0.00% 0.00% -
  Horiz. % 25.95% 44.15% 44.46% 46.20% 100.00% - -
DY 0.72 1.32 0.87 1.07 3.33 0.00 0.00 -
  YoY % -45.45% 51.72% -18.69% -67.87% 0.00% 0.00% -
  Horiz. % 21.62% 39.64% 26.13% 32.13% 100.00% - -
P/NAPS 5.19 2.98 3.97 3.85 1.38 0.00 0.00 -
  YoY % 74.16% -24.94% 3.12% 178.99% 0.00% 0.00% -
  Horiz. % 376.09% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers