Highlights

[HARTA] YoY Quarter Result on 2009-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 28-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     12.37%    YoY -     67.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 259,565 241,951 188,123 148,599 119,056 72,002 0 -
  YoY % 7.28% 28.61% 26.60% 24.81% 65.35% 0.00% -
  Horiz. % 360.50% 336.03% 261.27% 206.38% 165.35% 100.00% -
PBT 78,368 63,902 62,206 47,477 25,279 11,929 0 -
  YoY % 22.64% 2.73% 31.02% 87.81% 111.91% 0.00% -
  Horiz. % 656.95% 535.69% 521.47% 398.00% 211.91% 100.00% -
Tax -17,747 -13,239 -12,995 -10,225 -3,067 -1,800 0 -
  YoY % -34.05% -1.88% -27.09% -233.39% -70.39% 0.00% -
  Horiz. % 985.94% 735.50% 721.94% 568.06% 170.39% 100.00% -
NP 60,621 50,663 49,211 37,252 22,212 10,129 0 -
  YoY % 19.66% 2.95% 32.10% 67.71% 119.29% 0.00% -
  Horiz. % 598.49% 500.18% 485.84% 367.78% 219.29% 100.00% -
NP to SH 60,529 50,703 49,203 37,200 22,228 10,127 0 -
  YoY % 19.38% 3.05% 32.27% 67.36% 119.49% 0.00% -
  Horiz. % 597.70% 500.67% 485.86% 367.33% 219.49% 100.00% -
Tax Rate 22.65 % 20.72 % 20.89 % 21.54 % 12.13 % 15.09 % - % -
  YoY % 9.31% -0.81% -3.02% 77.58% -19.62% 0.00% -
  Horiz. % 150.10% 137.31% 138.44% 142.74% 80.38% 100.00% -
Total Cost 198,944 191,288 138,912 111,347 96,844 61,873 0 -
  YoY % 4.00% 37.70% 24.76% 14.98% 56.52% 0.00% -
  Horiz. % 321.54% 309.16% 224.51% 179.96% 156.52% 100.00% -
Net Worth 726,055 587,179 457,907 319,847 232,848 185,047 - -
  YoY % 23.65% 28.23% 43.16% 37.36% 25.83% 0.00% -
  Horiz. % 392.36% 317.31% 247.45% 172.85% 125.83% 100.00% -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 25,585 21,839 18,169 12,117 - - - -
  YoY % 17.16% 20.20% 49.95% 0.00% 0.00% 0.00% -
  Horiz. % 211.15% 180.23% 149.95% 100.00% - - -
Div Payout % 42.27 % 43.07 % 36.93 % 32.57 % - % - % - % -
  YoY % -1.86% 16.63% 13.39% 0.00% 0.00% 0.00% -
  Horiz. % 129.78% 132.24% 113.39% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 726,055 587,179 457,907 319,847 232,848 185,047 - -
  YoY % 23.65% 28.23% 43.16% 37.36% 25.83% 0.00% -
  Horiz. % 392.36% 317.31% 247.45% 172.85% 125.83% 100.00% -
NOSH 731,026 363,984 363,389 242,345 242,399 242,272 35,101 65.79%
  YoY % 100.84% 0.16% 49.95% -0.02% 0.05% 590.21% -
  Horiz. % 2,082.62% 1,036.95% 1,035.26% 690.42% 690.57% 690.21% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.35 % 20.94 % 26.16 % 25.07 % 18.66 % 14.07 % - % -
  YoY % 11.51% -19.95% 4.35% 34.35% 32.62% 0.00% -
  Horiz. % 165.96% 148.83% 185.93% 178.18% 132.62% 100.00% -
ROE 8.34 % 8.64 % 10.75 % 11.63 % 9.55 % 5.47 % - % -
  YoY % -3.47% -19.63% -7.57% 21.78% 74.59% 0.00% -
  Horiz. % 152.47% 157.95% 196.53% 212.61% 174.59% 100.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.51 66.47 51.77 61.32 49.12 29.72 - -
  YoY % -46.58% 28.39% -15.57% 24.84% 65.28% 0.00% -
  Horiz. % 119.48% 223.65% 174.19% 206.33% 165.28% 100.00% -
EPS 8.28 13.93 13.54 15.35 9.17 4.18 0.00 -
  YoY % -40.56% 2.88% -11.79% 67.39% 119.38% 0.00% -
  Horiz. % 198.09% 333.25% 323.92% 367.22% 219.38% 100.00% -
DPS 3.50 6.00 5.00 5.00 0.00 0.00 0.00 -
  YoY % -41.67% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 120.00% 100.00% 100.00% - - -
NAPS 0.9932 1.6132 1.2601 1.3198 0.9606 0.7638 - -
  YoY % -38.43% 28.02% -4.52% 37.39% 25.77% 0.00% -
  Horiz. % 130.03% 211.21% 164.98% 172.79% 125.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.70 7.17 5.58 4.41 3.53 2.14 - -
  YoY % 7.39% 28.49% 26.53% 24.93% 64.95% 0.00% -
  Horiz. % 359.81% 335.05% 260.75% 206.07% 164.95% 100.00% -
EPS 1.79 1.50 1.46 1.10 0.66 0.30 0.00 -
  YoY % 19.33% 2.74% 32.73% 66.67% 120.00% 0.00% -
  Horiz. % 596.67% 500.00% 486.67% 366.67% 220.00% 100.00% -
DPS 0.76 0.65 0.54 0.36 0.00 0.00 0.00 -
  YoY % 16.92% 20.37% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.11% 180.56% 150.00% 100.00% - - -
NAPS 0.2153 0.1741 0.1358 0.0948 0.0691 0.0549 - -
  YoY % 23.66% 28.20% 43.25% 37.19% 25.87% 0.00% -
  Horiz. % 392.17% 317.12% 247.36% 172.68% 125.87% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 4.7500 4.8700 4.4500 5.1800 1.4000 0.0000 0.0000 -
P/RPS 13.38 7.33 8.60 8.45 2.85 0.00 0.00 -
  YoY % 82.54% -14.77% 1.78% 196.49% 0.00% 0.00% -
  Horiz. % 469.47% 257.19% 301.75% 296.49% 100.00% - -
P/EPS 57.37 34.96 32.87 33.75 15.27 0.00 0.00 -
  YoY % 64.10% 6.36% -2.61% 121.02% 0.00% 0.00% -
  Horiz. % 375.70% 228.95% 215.26% 221.02% 100.00% - -
EY 1.74 2.86 3.04 2.96 6.55 0.00 0.00 -
  YoY % -39.16% -5.92% 2.70% -54.81% 0.00% 0.00% -
  Horiz. % 26.56% 43.66% 46.41% 45.19% 100.00% - -
DY 0.74 1.23 1.12 0.97 0.00 0.00 0.00 -
  YoY % -39.84% 9.82% 15.46% 0.00% 0.00% 0.00% -
  Horiz. % 76.29% 126.80% 115.46% 100.00% - - -
P/NAPS 4.78 3.02 3.53 3.92 1.46 0.00 0.00 -
  YoY % 58.28% -14.45% -9.95% 168.49% 0.00% 0.00% -
  Horiz. % 327.40% 206.85% 241.78% 268.49% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 22/02/12 07/02/11 28/01/10 13/02/09 - - -
Price 4.6500 6.6400 4.6900 6.0900 1.5300 0.0000 0.0000 -
P/RPS 13.10 9.99 9.06 9.93 3.12 0.00 0.00 -
  YoY % 31.13% 10.26% -8.76% 218.27% 0.00% 0.00% -
  Horiz. % 419.87% 320.19% 290.38% 318.27% 100.00% - -
P/EPS 56.16 47.67 34.64 39.67 16.68 0.00 0.00 -
  YoY % 17.81% 37.62% -12.68% 137.83% 0.00% 0.00% -
  Horiz. % 336.69% 285.79% 207.67% 237.83% 100.00% - -
EY 1.78 2.10 2.89 2.52 5.99 0.00 0.00 -
  YoY % -15.24% -27.34% 14.68% -57.93% 0.00% 0.00% -
  Horiz. % 29.72% 35.06% 48.25% 42.07% 100.00% - -
DY 0.75 0.90 1.07 0.82 0.00 0.00 0.00 -
  YoY % -16.67% -15.89% 30.49% 0.00% 0.00% 0.00% -
  Horiz. % 91.46% 109.76% 130.49% 100.00% - - -
P/NAPS 4.68 4.12 3.72 4.61 1.59 0.00 0.00 -
  YoY % 13.59% 10.75% -19.31% 189.94% 0.00% 0.00% -
  Horiz. % 294.34% 259.12% 233.96% 289.94% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers