Highlights

[HARTA] YoY Quarter Result on 2010-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     13.60%    YoY -     42.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 280,953 255,019 229,542 184,312 134,572 111,495 0 -
  YoY % 10.17% 11.10% 24.54% 36.96% 20.70% 0.00% -
  Horiz. % 251.99% 228.73% 205.88% 165.31% 120.70% 100.00% -
PBT 82,300 76,282 59,551 61,018 41,196 21,455 0 -
  YoY % 7.89% 28.10% -2.40% 48.12% 92.01% 0.00% -
  Horiz. % 383.59% 355.54% 277.56% 284.40% 192.01% 100.00% -
Tax -18,974 -17,707 -13,380 -13,907 -8,041 -3,056 0 -
  YoY % -7.16% -32.34% 3.79% -72.95% -163.12% 0.00% -
  Horiz. % 620.88% 579.42% 437.83% 455.07% 263.12% 100.00% -
NP 63,326 58,575 46,171 47,111 33,155 18,399 0 -
  YoY % 8.11% 26.87% -2.00% 42.09% 80.20% 0.00% -
  Horiz. % 344.18% 318.36% 250.94% 256.05% 180.20% 100.00% -
NP to SH 63,273 58,597 46,127 47,099 33,106 18,367 0 -
  YoY % 7.98% 27.03% -2.06% 42.27% 80.25% 0.00% -
  Horiz. % 344.49% 319.03% 251.14% 256.43% 180.25% 100.00% -
Tax Rate 23.05 % 23.21 % 22.47 % 22.79 % 19.52 % 14.24 % - % -
  YoY % -0.69% 3.29% -1.40% 16.75% 37.08% 0.00% -
  Horiz. % 161.87% 162.99% 157.79% 160.04% 137.08% 100.00% -
Total Cost 217,627 196,444 183,371 137,201 101,417 93,096 0 -
  YoY % 10.78% 7.13% 33.65% 35.28% 8.94% 0.00% -
  Horiz. % 233.77% 211.01% 196.97% 147.38% 108.94% 100.00% -
Net Worth 872,575 689,630 555,088 422,182 294,730 210,590 - -
  YoY % 26.53% 24.24% 31.48% 43.24% 39.95% 0.00% -
  Horiz. % 414.35% 327.47% 263.59% 200.48% 139.95% 100.00% -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 25,901 25,604 21,826 14,536 12,117 9,692 - -
  YoY % 1.16% 17.31% 50.15% 19.96% 25.03% 0.00% -
  Horiz. % 267.23% 264.17% 225.19% 149.98% 125.03% 100.00% -
Div Payout % 40.94 % 43.70 % 47.32 % 30.86 % 36.60 % 52.77 % - % -
  YoY % -6.32% -7.65% 53.34% -15.68% -30.64% 0.00% -
  Horiz. % 77.58% 82.81% 89.67% 58.48% 69.36% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 872,575 689,630 555,088 422,182 294,730 210,590 - -
  YoY % 26.53% 24.24% 31.48% 43.24% 39.95% 0.00% -
  Horiz. % 414.35% 327.47% 263.59% 200.48% 139.95% 100.00% -
NOSH 740,035 731,548 363,777 363,418 242,357 242,308 35,101 66.13%
  YoY % 1.16% 101.10% 0.10% 49.95% 0.02% 590.31% -
  Horiz. % 2,108.28% 2,084.11% 1,036.37% 1,035.34% 690.45% 690.31% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.54 % 22.97 % 20.11 % 25.56 % 24.64 % 16.50 % - % -
  YoY % -1.87% 14.22% -21.32% 3.73% 49.33% 0.00% -
  Horiz. % 136.61% 139.21% 121.88% 154.91% 149.33% 100.00% -
ROE 7.25 % 8.50 % 8.31 % 11.16 % 11.23 % 8.72 % - % -
  YoY % -14.71% 2.29% -25.54% -0.62% 28.78% 0.00% -
  Horiz. % 83.14% 97.48% 95.30% 127.98% 128.78% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.96 34.86 63.10 50.72 55.53 46.01 - -
  YoY % 8.89% -44.75% 24.41% -8.66% 20.69% 0.00% -
  Horiz. % 82.50% 75.77% 137.14% 110.24% 120.69% 100.00% -
EPS 8.55 8.01 12.68 12.96 13.66 7.58 0.00 -
  YoY % 6.74% -36.83% -2.16% -5.12% 80.21% 0.00% -
  Horiz. % 112.80% 105.67% 167.28% 170.98% 180.21% 100.00% -
DPS 3.50 3.50 6.00 4.00 5.00 4.00 0.00 -
  YoY % 0.00% -41.67% 50.00% -20.00% 25.00% 0.00% -
  Horiz. % 87.50% 87.50% 150.00% 100.00% 125.00% 100.00% -
NAPS 1.1791 0.9427 1.5259 1.1617 1.2161 0.8691 - -
  YoY % 25.08% -38.22% 31.35% -4.47% 39.93% 0.00% -
  Horiz. % 135.67% 108.47% 175.57% 133.67% 139.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.33 7.56 6.81 5.47 3.99 3.31 - -
  YoY % 10.19% 11.01% 24.50% 37.09% 20.54% 0.00% -
  Horiz. % 251.66% 228.40% 205.74% 165.26% 120.54% 100.00% -
EPS 1.88 1.74 1.37 1.40 0.98 0.54 0.00 -
  YoY % 8.05% 27.01% -2.14% 42.86% 81.48% 0.00% -
  Horiz. % 348.15% 322.22% 253.70% 259.26% 181.48% 100.00% -
DPS 0.77 0.76 0.65 0.43 0.36 0.29 0.00 -
  YoY % 1.32% 16.92% 51.16% 19.44% 24.14% 0.00% -
  Horiz. % 265.52% 262.07% 224.14% 148.28% 124.14% 100.00% -
NAPS 0.2588 0.2045 0.1646 0.1252 0.0874 0.0624 - -
  YoY % 26.55% 24.24% 31.47% 43.25% 40.06% 0.00% -
  Horiz. % 414.74% 327.72% 263.78% 200.64% 140.06% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 7.4800 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 -
P/RPS 19.70 12.62 7.26 7.73 7.71 2.80 0.00 -
  YoY % 56.10% 73.83% -6.08% 0.26% 175.36% 0.00% -
  Horiz. % 703.57% 450.71% 259.29% 276.07% 275.36% 100.00% -
P/EPS 87.49 54.93 36.12 30.25 31.33 17.02 0.00 -
  YoY % 59.28% 52.08% 19.40% -3.45% 84.08% 0.00% -
  Horiz. % 514.04% 322.74% 212.22% 177.73% 184.08% 100.00% -
EY 1.14 1.82 2.77 3.31 3.19 5.88 0.00 -
  YoY % -37.36% -34.30% -16.31% 3.76% -45.75% 0.00% -
  Horiz. % 19.39% 30.95% 47.11% 56.29% 54.25% 100.00% -
DY 0.47 0.80 1.31 1.02 1.17 3.10 0.00 -
  YoY % -41.25% -38.93% 28.43% -12.82% -62.26% 0.00% -
  Horiz. % 15.16% 25.81% 42.26% 32.90% 37.74% 100.00% -
P/NAPS 6.34 4.67 3.00 3.37 3.52 1.48 0.00 -
  YoY % 35.76% 55.67% -10.98% -4.26% 137.84% 0.00% -
  Horiz. % 428.38% 315.54% 202.70% 227.70% 237.84% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - -
Price 7.5500 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 -
P/RPS 19.89 14.03 7.21 9.09 8.43 2.61 0.00 -
  YoY % 41.77% 94.59% -20.68% 7.83% 222.99% 0.00% -
  Horiz. % 762.07% 537.55% 276.25% 348.28% 322.99% 100.00% -
P/EPS 88.30 61.05 35.88 35.57 34.26 15.83 0.00 -
  YoY % 44.64% 70.15% 0.87% 3.82% 116.42% 0.00% -
  Horiz. % 557.80% 385.66% 226.66% 224.70% 216.42% 100.00% -
EY 1.13 1.64 2.79 2.81 2.92 6.32 0.00 -
  YoY % -31.10% -41.22% -0.71% -3.77% -53.80% 0.00% -
  Horiz. % 17.88% 25.95% 44.15% 44.46% 46.20% 100.00% -
DY 0.46 0.72 1.32 0.87 1.07 3.33 0.00 -
  YoY % -36.11% -45.45% 51.72% -18.69% -67.87% 0.00% -
  Horiz. % 13.81% 21.62% 39.64% 26.13% 32.13% 100.00% -
P/NAPS 6.40 5.19 2.98 3.97 3.85 1.38 0.00 -
  YoY % 23.31% 74.16% -24.94% 3.12% 178.99% 0.00% -
  Horiz. % 463.77% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers