Highlights

[HARTA] YoY Quarter Result on 2009-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 20-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     39.50%    YoY -     247.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Revenue 240,217 192,524 163,385 124,816 72,796 0 37,302 17.03%
  YoY % 24.77% 17.83% 30.90% 71.46% 0.00% 0.00% -
  Horiz. % 643.98% 516.12% 438.01% 334.61% 195.15% 0.00% 100.00%
PBT 64,460 66,290 56,562 34,010 10,504 0 2,165 33.19%
  YoY % -2.76% 17.20% 66.31% 223.78% 0.00% 0.00% -
  Horiz. % 2,977.37% 3,061.89% 2,612.56% 1,570.90% 485.17% 0.00% 100.00%
Tax -14,394 -13,856 -10,107 -3,030 -1,567 0 -259 40.40%
  YoY % -3.88% -37.09% -233.56% -93.36% 0.00% 0.00% -
  Horiz. % 5,557.53% 5,349.81% 3,902.32% 1,169.88% 605.02% -0.00% 100.00%
NP 50,066 52,434 46,455 30,980 8,937 0 1,906 31.79%
  YoY % -4.52% 12.87% 49.95% 246.65% 0.00% 0.00% -
  Horiz. % 2,626.76% 2,751.00% 2,437.30% 1,625.39% 468.89% 0.00% 100.00%
NP to SH 50,012 52,398 46,409 31,008 8,916 0 1,906 31.77%
  YoY % -4.55% 12.90% 49.67% 247.78% 0.00% 0.00% -
  Horiz. % 2,623.92% 2,749.11% 2,434.89% 1,626.86% 467.79% 0.00% 100.00%
Tax Rate 22.33 % 20.90 % 17.87 % 8.91 % 14.92 % - % 11.96 % 5.41%
  YoY % 6.84% 16.96% 100.56% -40.28% 0.00% 0.00% -
  Horiz. % 186.71% 174.75% 149.41% 74.50% 124.75% 0.00% 100.00%
Total Cost 190,151 140,090 116,930 93,836 63,859 0 35,396 15.26%
  YoY % 35.73% 19.81% 24.61% 46.94% 0.00% 0.00% -
  Horiz. % 537.21% 395.78% 330.35% 265.10% 180.41% 0.00% 100.00%
Net Worth 619,922 494,381 354,307 255,549 180,500 0 61,694 21.51%
  YoY % 25.39% 39.53% 38.65% 41.58% 0.00% 0.00% -
  Horiz. % 1,004.83% 801.34% 574.30% 414.22% 292.57% 0.00% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Div 21,855 43,634 24,234 9,689 - - 702 33.69%
  YoY % -49.91% 80.05% 150.10% 0.00% 0.00% 0.00% -
  Horiz. % 3,113.17% 6,215.55% 3,452.08% 1,380.29% 0.00% 0.00% 100.00%
Div Payout % 43.70 % 83.28 % 52.22 % 31.25 % - % - % 36.83 % 1.45%
  YoY % -47.53% 59.48% 67.10% 0.00% 0.00% 0.00% -
  Horiz. % 118.65% 226.12% 141.79% 84.85% 0.00% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Net Worth 619,922 494,381 354,307 255,549 180,500 0 61,694 21.51%
  YoY % 25.39% 39.53% 38.65% 41.58% 0.00% 0.00% -
  Horiz. % 1,004.83% 801.34% 574.30% 414.22% 292.57% 0.00% 100.00%
NOSH 364,253 363,622 242,344 242,249 242,282 35,101 35,101 21.85%
  YoY % 0.17% 50.04% 0.04% -0.01% 590.24% 0.00% -
  Horiz. % 1,037.72% 1,035.92% 690.42% 690.15% 690.24% 100.00% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
NP Margin 20.84 % 27.24 % 28.43 % 24.82 % 12.28 % - % 5.11 % 12.60%
  YoY % -23.49% -4.19% 14.54% 102.12% 0.00% 0.00% -
  Horiz. % 407.83% 533.07% 556.36% 485.71% 240.31% 0.00% 100.00%
ROE 8.07 % 10.60 % 13.10 % 12.13 % 4.94 % - % 3.09 % 8.44%
  YoY % -23.87% -19.08% 8.00% 145.55% 0.00% 0.00% -
  Horiz. % 261.17% 343.04% 423.95% 392.56% 159.87% 0.00% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
RPS 65.95 52.95 67.42 51.52 30.05 - 106.27 -3.95%
  YoY % 24.55% -21.46% 30.86% 71.45% 0.00% 0.00% -
  Horiz. % 62.06% 49.83% 63.44% 48.48% 28.28% 0.00% 100.00%
EPS 13.73 14.41 19.15 12.80 3.68 0.00 5.43 8.15%
  YoY % -4.72% -24.75% 49.61% 247.83% 0.00% 0.00% -
  Horiz. % 252.85% 265.38% 352.67% 235.73% 67.77% 0.00% 100.00%
DPS 6.00 12.00 10.00 4.00 0.00 0.00 2.00 9.72%
  YoY % -50.00% 20.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 600.00% 500.00% 200.00% 0.00% 0.00% 100.00%
NAPS 1.7019 1.3596 1.4620 1.0549 0.7450 0.0000 1.7576 -0.27%
  YoY % 25.18% -7.00% 38.59% 41.60% 0.00% 0.00% -
  Horiz. % 96.83% 77.36% 83.18% 60.02% 42.39% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
RPS 7.18 5.75 4.88 3.73 2.18 - 1.11 17.08%
  YoY % 24.87% 17.83% 30.83% 71.10% 0.00% 0.00% -
  Horiz. % 646.85% 518.02% 439.64% 336.04% 196.40% 0.00% 100.00%
EPS 1.49 1.57 1.39 0.93 0.27 0.00 0.06 31.16%
  YoY % -5.10% 12.95% 49.46% 244.44% 0.00% 0.00% -
  Horiz. % 2,483.33% 2,616.67% 2,316.67% 1,550.00% 450.00% 0.00% 100.00%
DPS 0.65 1.30 0.72 0.29 0.00 0.00 0.02 34.18%
  YoY % -50.00% 80.56% 148.28% 0.00% 0.00% 0.00% -
  Horiz. % 3,250.00% 6,500.00% 3,600.00% 1,450.00% 0.00% 0.00% 100.00%
NAPS 0.1853 0.1478 0.1059 0.0764 0.0540 0.0000 0.0184 21.54%
  YoY % 25.37% 39.57% 38.61% 41.48% 0.00% 0.00% -
  Horiz. % 1,007.07% 803.26% 575.54% 415.22% 293.48% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 - - - -
Price 6.6200 4.5400 6.8300 2.0800 0.0000 0.0000 0.0000 -
P/RPS 10.04 8.57 10.13 4.04 0.00 0.00 0.00 -
  YoY % 17.15% -15.40% 150.74% 0.00% 0.00% 0.00% -
  Horiz. % 248.51% 212.13% 250.74% 100.00% - - -
P/EPS 48.22 31.51 35.67 16.25 0.00 0.00 0.00 -
  YoY % 53.03% -11.66% 119.51% 0.00% 0.00% 0.00% -
  Horiz. % 296.74% 193.91% 219.51% 100.00% - - -
EY 2.07 3.17 2.80 6.15 0.00 0.00 0.00 -
  YoY % -34.70% 13.21% -54.47% 0.00% 0.00% 0.00% -
  Horiz. % 33.66% 51.54% 45.53% 100.00% - - -
DY 0.91 2.64 1.46 1.92 0.00 0.00 0.00 -
  YoY % -65.53% 80.82% -23.96% 0.00% 0.00% 0.00% -
  Horiz. % 47.40% 137.50% 76.04% 100.00% - - -
P/NAPS 3.89 3.34 4.67 1.97 0.00 0.00 0.00 -
  YoY % 16.47% -28.48% 137.06% 0.00% 0.00% 0.00% -
  Horiz. % 197.46% 169.54% 237.06% 100.00% - - -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 CAGR
Date 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 - - -
Price 6.5100 4.7500 6.5400 2.9700 1.4400 0.0000 0.0000 -
P/RPS 9.87 8.97 9.70 5.76 4.79 0.00 0.00 -
  YoY % 10.03% -7.53% 68.40% 20.25% 0.00% 0.00% -
  Horiz. % 206.05% 187.27% 202.51% 120.25% 100.00% - -
P/EPS 47.41 32.96 34.15 23.20 39.13 0.00 0.00 -
  YoY % 43.84% -3.48% 47.20% -40.71% 0.00% 0.00% -
  Horiz. % 121.16% 84.23% 87.27% 59.29% 100.00% - -
EY 2.11 3.03 2.93 4.31 2.56 0.00 0.00 -
  YoY % -30.36% 3.41% -32.02% 68.36% 0.00% 0.00% -
  Horiz. % 82.42% 118.36% 114.45% 168.36% 100.00% - -
DY 0.92 2.53 1.53 1.35 0.00 0.00 0.00 -
  YoY % -63.64% 65.36% 13.33% 0.00% 0.00% 0.00% -
  Horiz. % 68.15% 187.41% 113.33% 100.00% - - -
P/NAPS 3.83 3.49 4.47 2.82 1.93 0.00 0.00 -
  YoY % 9.74% -21.92% 58.51% 46.11% 0.00% 0.00% -
  Horiz. % 198.45% 180.83% 231.61% 146.11% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers