Highlights

[HARTA] YoY Quarter Result on 2010-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     24.76%    YoY -     49.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 269,772 240,217 192,524 163,385 124,816 72,796 0 -
  YoY % 12.30% 24.77% 17.83% 30.90% 71.46% 0.00% -
  Horiz. % 370.59% 329.99% 264.47% 224.44% 171.46% 100.00% -
PBT 81,318 64,460 66,290 56,562 34,010 10,504 0 -
  YoY % 26.15% -2.76% 17.20% 66.31% 223.78% 0.00% -
  Horiz. % 774.16% 613.67% 631.09% 538.48% 323.78% 100.00% -
Tax -18,896 -14,394 -13,856 -10,107 -3,030 -1,567 0 -
  YoY % -31.28% -3.88% -37.09% -233.56% -93.36% 0.00% -
  Horiz. % 1,205.87% 918.57% 884.24% 644.99% 193.36% 100.00% -
NP 62,422 50,066 52,434 46,455 30,980 8,937 0 -
  YoY % 24.68% -4.52% 12.87% 49.95% 246.65% 0.00% -
  Horiz. % 698.47% 560.21% 586.71% 519.81% 346.65% 100.00% -
NP to SH 62,293 50,012 52,398 46,409 31,008 8,916 0 -
  YoY % 24.56% -4.55% 12.90% 49.67% 247.78% 0.00% -
  Horiz. % 698.67% 560.92% 587.69% 520.51% 347.78% 100.00% -
Tax Rate 23.24 % 22.33 % 20.90 % 17.87 % 8.91 % 14.92 % - % -
  YoY % 4.08% 6.84% 16.96% 100.56% -40.28% 0.00% -
  Horiz. % 155.76% 149.66% 140.08% 119.77% 59.72% 100.00% -
Total Cost 207,350 190,151 140,090 116,930 93,836 63,859 0 -
  YoY % 9.04% 35.73% 19.81% 24.61% 46.94% 0.00% -
  Horiz. % 324.70% 297.77% 219.37% 183.11% 146.94% 100.00% -
Net Worth 765,355 619,922 494,381 354,307 255,549 180,500 0 -
  YoY % 23.46% 25.39% 39.53% 38.65% 41.58% 0.00% -
  Horiz. % 424.02% 343.45% 273.89% 196.29% 141.58% 100.00% -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 25,589 21,855 43,634 24,234 9,689 - - -
  YoY % 17.09% -49.91% 80.05% 150.10% 0.00% 0.00% -
  Horiz. % 264.09% 225.54% 450.31% 250.10% 100.00% - -
Div Payout % 41.08 % 43.70 % 83.28 % 52.22 % 31.25 % - % - % -
  YoY % -6.00% -47.53% 59.48% 67.10% 0.00% 0.00% -
  Horiz. % 131.46% 139.84% 266.50% 167.10% 100.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 765,355 619,922 494,381 354,307 255,549 180,500 0 -
  YoY % 23.46% 25.39% 39.53% 38.65% 41.58% 0.00% -
  Horiz. % 424.02% 343.45% 273.89% 196.29% 141.58% 100.00% -
NOSH 731,138 364,253 363,622 242,344 242,249 242,282 35,101 65.80%
  YoY % 100.72% 0.17% 50.04% 0.04% -0.01% 590.24% -
  Horiz. % 2,082.94% 1,037.72% 1,035.92% 690.42% 690.15% 690.24% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.14 % 20.84 % 27.24 % 28.43 % 24.82 % 12.28 % - % -
  YoY % 11.04% -23.49% -4.19% 14.54% 102.12% 0.00% -
  Horiz. % 188.44% 169.71% 221.82% 231.51% 202.12% 100.00% -
ROE 8.14 % 8.07 % 10.60 % 13.10 % 12.13 % 4.94 % - % -
  YoY % 0.87% -23.87% -19.08% 8.00% 145.55% 0.00% -
  Horiz. % 164.78% 163.36% 214.57% 265.18% 245.55% 100.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.90 65.95 52.95 67.42 51.52 30.05 - -
  YoY % -44.05% 24.55% -21.46% 30.86% 71.45% 0.00% -
  Horiz. % 122.80% 219.47% 176.21% 224.36% 171.45% 100.00% -
EPS 8.52 13.73 14.41 19.15 12.80 3.68 0.00 -
  YoY % -37.95% -4.72% -24.75% 49.61% 247.83% 0.00% -
  Horiz. % 231.52% 373.10% 391.58% 520.38% 347.83% 100.00% -
DPS 3.50 6.00 12.00 10.00 4.00 0.00 0.00 -
  YoY % -41.67% -50.00% 20.00% 150.00% 0.00% 0.00% -
  Horiz. % 87.50% 150.00% 300.00% 250.00% 100.00% - -
NAPS 1.0468 1.7019 1.3596 1.4620 1.0549 0.7450 0.0000 -
  YoY % -38.49% 25.18% -7.00% 38.59% 41.60% 0.00% -
  Horiz. % 140.51% 228.44% 182.50% 196.24% 141.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,345,558
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.06 7.18 5.75 4.88 3.73 2.18 - -
  YoY % 12.26% 24.87% 17.83% 30.83% 71.10% 0.00% -
  Horiz. % 369.72% 329.36% 263.76% 223.85% 171.10% 100.00% -
EPS 1.86 1.49 1.57 1.39 0.93 0.27 0.00 -
  YoY % 24.83% -5.10% 12.95% 49.46% 244.44% 0.00% -
  Horiz. % 688.89% 551.85% 581.48% 514.81% 344.44% 100.00% -
DPS 0.76 0.65 1.30 0.72 0.29 0.00 0.00 -
  YoY % 16.92% -50.00% 80.56% 148.28% 0.00% 0.00% -
  Horiz. % 262.07% 224.14% 448.28% 248.28% 100.00% - -
NAPS 0.2288 0.1853 0.1478 0.1059 0.0764 0.0540 0.0000 -
  YoY % 23.48% 25.37% 39.57% 38.61% 41.48% 0.00% -
  Horiz. % 423.70% 343.15% 273.70% 196.11% 141.48% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - - -
Price 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 0.0000 -
P/RPS 13.39 10.04 8.57 10.13 4.04 0.00 0.00 -
  YoY % 33.37% 17.15% -15.40% 150.74% 0.00% 0.00% -
  Horiz. % 331.44% 248.51% 212.13% 250.74% 100.00% - -
P/EPS 57.98 48.22 31.51 35.67 16.25 0.00 0.00 -
  YoY % 20.24% 53.03% -11.66% 119.51% 0.00% 0.00% -
  Horiz. % 356.80% 296.74% 193.91% 219.51% 100.00% - -
EY 1.72 2.07 3.17 2.80 6.15 0.00 0.00 -
  YoY % -16.91% -34.70% 13.21% -54.47% 0.00% 0.00% -
  Horiz. % 27.97% 33.66% 51.54% 45.53% 100.00% - -
DY 0.71 0.91 2.64 1.46 1.92 0.00 0.00 -
  YoY % -21.98% -65.53% 80.82% -23.96% 0.00% 0.00% -
  Horiz. % 36.98% 47.40% 137.50% 76.04% 100.00% - -
P/NAPS 4.72 3.89 3.34 4.67 1.97 0.00 0.00 -
  YoY % 21.34% 16.47% -28.48% 137.06% 0.00% 0.00% -
  Horiz. % 239.59% 197.46% 169.54% 237.06% 100.00% - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 - -
Price 5.4500 6.5100 4.7500 6.5400 2.9700 1.4400 0.0000 -
P/RPS 14.77 9.87 8.97 9.70 5.76 4.79 0.00 -
  YoY % 49.65% 10.03% -7.53% 68.40% 20.25% 0.00% -
  Horiz. % 308.35% 206.05% 187.27% 202.51% 120.25% 100.00% -
P/EPS 63.97 47.41 32.96 34.15 23.20 39.13 0.00 -
  YoY % 34.93% 43.84% -3.48% 47.20% -40.71% 0.00% -
  Horiz. % 163.48% 121.16% 84.23% 87.27% 59.29% 100.00% -
EY 1.56 2.11 3.03 2.93 4.31 2.56 0.00 -
  YoY % -26.07% -30.36% 3.41% -32.02% 68.36% 0.00% -
  Horiz. % 60.94% 82.42% 118.36% 114.45% 168.36% 100.00% -
DY 0.64 0.92 2.53 1.53 1.35 0.00 0.00 -
  YoY % -30.43% -63.64% 65.36% 13.33% 0.00% 0.00% -
  Horiz. % 47.41% 68.15% 187.41% 113.33% 100.00% - -
P/NAPS 5.21 3.83 3.49 4.47 2.82 1.93 0.00 -
  YoY % 36.03% 9.74% -21.92% 58.51% 46.11% 0.00% -
  Horiz. % 269.95% 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