Highlights

[HARTA] YoY Quarter Result on 2011-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     6.49%    YoY -     12.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 280,373 269,772 240,217 192,524 163,385 124,816 72,796 25.19%
  YoY % 3.93% 12.30% 24.77% 17.83% 30.90% 71.46% -
  Horiz. % 385.15% 370.59% 329.99% 264.47% 224.44% 171.46% 100.00%
PBT 70,272 81,318 64,460 66,290 56,562 34,010 10,504 37.25%
  YoY % -13.58% 26.15% -2.76% 17.20% 66.31% 223.78% -
  Horiz. % 669.00% 774.16% 613.67% 631.09% 538.48% 323.78% 100.00%
Tax -20,877 -18,896 -14,394 -13,856 -10,107 -3,030 -1,567 53.94%
  YoY % -10.48% -31.28% -3.88% -37.09% -233.56% -93.36% -
  Horiz. % 1,332.29% 1,205.87% 918.57% 884.24% 644.99% 193.36% 100.00%
NP 49,395 62,422 50,066 52,434 46,455 30,980 8,937 32.95%
  YoY % -20.87% 24.68% -4.52% 12.87% 49.95% 246.65% -
  Horiz. % 552.70% 698.47% 560.21% 586.71% 519.81% 346.65% 100.00%
NP to SH 49,157 62,293 50,012 52,398 46,409 31,008 8,916 32.90%
  YoY % -21.09% 24.56% -4.55% 12.90% 49.67% 247.78% -
  Horiz. % 551.33% 698.67% 560.92% 587.69% 520.51% 347.78% 100.00%
Tax Rate 29.71 % 23.24 % 22.33 % 20.90 % 17.87 % 8.91 % 14.92 % 12.16%
  YoY % 27.84% 4.08% 6.84% 16.96% 100.56% -40.28% -
  Horiz. % 199.13% 155.76% 149.66% 140.08% 119.77% 59.72% 100.00%
Total Cost 230,978 207,350 190,151 140,090 116,930 93,836 63,859 23.88%
  YoY % 11.40% 9.04% 35.73% 19.81% 24.61% 46.94% -
  Horiz. % 361.70% 324.70% 297.77% 219.37% 183.11% 146.94% 100.00%
Net Worth 942,361 765,355 619,922 494,381 354,307 255,549 180,500 31.69%
  YoY % 23.13% 23.46% 25.39% 39.53% 38.65% 41.58% -
  Horiz. % 522.08% 424.02% 343.45% 273.89% 196.29% 141.58% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 25,950 25,589 21,855 43,634 24,234 9,689 - -
  YoY % 1.41% 17.09% -49.91% 80.05% 150.10% 0.00% -
  Horiz. % 267.80% 264.09% 225.54% 450.31% 250.10% 100.00% -
Div Payout % 52.79 % 41.08 % 43.70 % 83.28 % 52.22 % 31.25 % - % -
  YoY % 28.51% -6.00% -47.53% 59.48% 67.10% 0.00% -
  Horiz. % 168.93% 131.46% 139.84% 266.50% 167.10% 100.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 942,361 765,355 619,922 494,381 354,307 255,549 180,500 31.69%
  YoY % 23.13% 23.46% 25.39% 39.53% 38.65% 41.58% -
  Horiz. % 522.08% 424.02% 343.45% 273.89% 196.29% 141.58% 100.00%
NOSH 741,432 731,138 364,253 363,622 242,344 242,249 242,282 20.48%
  YoY % 1.41% 100.72% 0.17% 50.04% 0.04% -0.01% -
  Horiz. % 306.02% 301.77% 150.34% 150.08% 100.03% 99.99% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.62 % 23.14 % 20.84 % 27.24 % 28.43 % 24.82 % 12.28 % 6.20%
  YoY % -23.85% 11.04% -23.49% -4.19% 14.54% 102.12% -
  Horiz. % 143.49% 188.44% 169.71% 221.82% 231.51% 202.12% 100.00%
ROE 5.22 % 8.14 % 8.07 % 10.60 % 13.10 % 12.13 % 4.94 % 0.92%
  YoY % -35.87% 0.87% -23.87% -19.08% 8.00% 145.55% -
  Horiz. % 105.67% 164.78% 163.36% 214.57% 265.18% 245.55% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.82 36.90 65.95 52.95 67.42 51.52 30.05 3.91%
  YoY % 2.49% -44.05% 24.55% -21.46% 30.86% 71.45% -
  Horiz. % 125.86% 122.80% 219.47% 176.21% 224.36% 171.45% 100.00%
EPS 6.63 8.52 13.73 14.41 19.15 12.80 3.68 10.30%
  YoY % -22.18% -37.95% -4.72% -24.75% 49.61% 247.83% -
  Horiz. % 180.16% 231.52% 373.10% 391.58% 520.38% 347.83% 100.00%
DPS 3.50 3.50 6.00 12.00 10.00 4.00 0.00 -
  YoY % 0.00% -41.67% -50.00% 20.00% 150.00% 0.00% -
  Horiz. % 87.50% 87.50% 150.00% 300.00% 250.00% 100.00% -
NAPS 1.2710 1.0468 1.7019 1.3596 1.4620 1.0549 0.7450 9.31%
  YoY % 21.42% -38.49% 25.18% -7.00% 38.59% 41.60% -
  Horiz. % 170.60% 140.51% 228.44% 182.50% 196.24% 141.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,187
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.38 8.06 7.18 5.76 4.88 3.73 2.18 25.15%
  YoY % 3.97% 12.26% 24.65% 18.03% 30.83% 71.10% -
  Horiz. % 384.40% 369.72% 329.36% 264.22% 223.85% 171.10% 100.00%
EPS 1.47 1.86 1.50 1.57 1.39 0.93 0.27 32.62%
  YoY % -20.97% 24.00% -4.46% 12.95% 49.46% 244.44% -
  Horiz. % 544.44% 688.89% 555.56% 581.48% 514.81% 344.44% 100.00%
DPS 0.78 0.76 0.65 1.30 0.72 0.29 0.00 -
  YoY % 2.63% 16.92% -50.00% 80.56% 148.28% 0.00% -
  Horiz. % 268.97% 262.07% 224.14% 448.28% 248.28% 100.00% -
NAPS 0.2817 0.2288 0.1853 0.1478 0.1059 0.0764 0.0540 31.68%
  YoY % 23.12% 23.48% 25.37% 39.57% 38.61% 41.48% -
  Horiz. % 521.67% 423.70% 343.15% 273.70% 196.11% 141.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - -
Price 6.8500 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 -
P/RPS 18.11 13.39 10.04 8.57 10.13 4.04 0.00 -
  YoY % 35.25% 33.37% 17.15% -15.40% 150.74% 0.00% -
  Horiz. % 448.27% 331.44% 248.51% 212.13% 250.74% 100.00% -
P/EPS 103.32 57.98 48.22 31.51 35.67 16.25 0.00 -
  YoY % 78.20% 20.24% 53.03% -11.66% 119.51% 0.00% -
  Horiz. % 635.82% 356.80% 296.74% 193.91% 219.51% 100.00% -
EY 0.97 1.72 2.07 3.17 2.80 6.15 0.00 -
  YoY % -43.60% -16.91% -34.70% 13.21% -54.47% 0.00% -
  Horiz. % 15.77% 27.97% 33.66% 51.54% 45.53% 100.00% -
DY 0.51 0.71 0.91 2.64 1.46 1.92 0.00 -
  YoY % -28.17% -21.98% -65.53% 80.82% -23.96% 0.00% -
  Horiz. % 26.56% 36.98% 47.40% 137.50% 76.04% 100.00% -
P/NAPS 5.39 4.72 3.89 3.34 4.67 1.97 0.00 -
  YoY % 14.19% 21.34% 16.47% -28.48% 137.06% 0.00% -
  Horiz. % 273.60% 239.59% 197.46% 169.54% 237.06% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 06/05/14 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 29/05/08 -
Price 6.0200 5.4500 6.5100 4.7500 6.5400 2.9700 1.4400 -
P/RPS 15.92 14.77 9.87 8.97 9.70 5.76 4.79 22.15%
  YoY % 7.79% 49.65% 10.03% -7.53% 68.40% 20.25% -
  Horiz. % 332.36% 308.35% 206.05% 187.27% 202.51% 120.25% 100.00%
P/EPS 90.80 63.97 47.41 32.96 34.15 23.20 39.13 15.05%
  YoY % 41.94% 34.93% 43.84% -3.48% 47.20% -40.71% -
  Horiz. % 232.05% 163.48% 121.16% 84.23% 87.27% 59.29% 100.00%
EY 1.10 1.56 2.11 3.03 2.93 4.31 2.56 -13.13%
  YoY % -29.49% -26.07% -30.36% 3.41% -32.02% 68.36% -
  Horiz. % 42.97% 60.94% 82.42% 118.36% 114.45% 168.36% 100.00%
DY 0.58 0.64 0.92 2.53 1.53 1.35 0.00 -
  YoY % -9.38% -30.43% -63.64% 65.36% 13.33% 0.00% -
  Horiz. % 42.96% 47.41% 68.15% 187.41% 113.33% 100.00% -
P/NAPS 4.74 5.21 3.83 3.49 4.47 2.82 1.93 16.15%
  YoY % -9.02% 36.03% 9.74% -21.92% 58.51% 46.11% -
  Horiz. % 245.60% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers