Highlights

[HARTA] YoY TTM Result on 2009-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     15.04%    YoY -     124.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Revenue 984,865 829,560 666,254 503,780 344,130 0 64,860 23.59%
  YoY % 18.72% 24.51% 32.25% 46.39% 0.00% 0.00% -
  Horiz. % 1,518.45% 1,279.00% 1,027.22% 776.72% 530.57% 0.00% 100.00%
PBT 274,558 258,717 218,821 133,188 58,692 0 1,740 48.30%
  YoY % 6.12% 18.23% 64.29% 126.93% 0.00% 0.00% -
  Horiz. % 15,779.19% 14,868.79% 12,575.92% 7,654.48% 3,373.10% 0.00% 100.00%
Tax -61,819 -56,155 -46,553 -20,453 -8,311 0 -150 59.81%
  YoY % -10.09% -20.63% -127.61% -146.10% 0.00% 0.00% -
  Horiz. % 41,212.67% 37,436.67% 31,035.33% 13,635.33% 5,540.67% -0.00% 100.00%
NP 212,739 202,562 172,268 112,735 50,381 0 1,590 46.41%
  YoY % 5.02% 17.59% 52.81% 123.76% 0.00% 0.00% -
  Horiz. % 13,379.81% 12,739.75% 10,834.47% 7,090.25% 3,168.62% 0.00% 100.00%
NP to SH 212,615 202,581 172,169 112,717 50,299 0 1,590 46.40%
  YoY % 4.95% 17.66% 52.74% 124.09% 0.00% 0.00% -
  Horiz. % 13,372.01% 12,740.94% 10,828.24% 7,089.12% 3,163.46% 0.00% 100.00%
Tax Rate 22.52 % 21.71 % 21.27 % 15.36 % 14.16 % - % 8.62 % 7.76%
  YoY % 3.73% 2.07% 38.48% 8.47% 0.00% 0.00% -
  Horiz. % 261.25% 251.86% 246.75% 178.19% 164.27% 0.00% 100.00%
Total Cost 772,126 626,998 493,986 391,045 293,749 0 63,270 21.50%
  YoY % 23.15% 26.93% 26.32% 33.12% 0.00% 0.00% -
  Horiz. % 1,220.37% 990.99% 780.76% 618.06% 464.28% 0.00% 100.00%
Net Worth 689,630 363,777 422,182 294,730 210,590 - 60,294 20.89%
  YoY % 89.57% -13.83% 43.24% 39.95% 0.00% 0.00% -
  Horiz. % 1,143.76% 603.33% 700.20% 488.82% 349.27% 0.00% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Div 73,033 72,717 50,888 21,807 9,692 0 0 -
  YoY % 0.44% 42.90% 133.35% 125.00% 0.00% 0.00% -
  Horiz. % 753.52% 750.26% 525.04% 225.00% 100.00% - -
Div Payout % 34.35 % 35.90 % 29.56 % 19.35 % 19.27 % - % - % -
  YoY % -4.32% 21.45% 52.76% 0.42% 0.00% 0.00% -
  Horiz. % 178.26% 186.30% 153.40% 100.42% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Net Worth 689,630 363,777 422,182 294,730 210,590 - 60,294 20.89%
  YoY % 89.57% -13.83% 43.24% 39.95% 0.00% 0.00% -
  Horiz. % 1,143.76% 603.33% 700.20% 488.82% 349.27% 0.00% 100.00%
NOSH 731,548 363,777 363,418 242,357 242,308 35,101 35,073 26.68%
  YoY % 101.10% 0.10% 49.95% 0.02% 590.31% 0.08% -
  Horiz. % 2,085.76% 1,037.19% 1,036.16% 691.00% 690.86% 100.08% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
NP Margin 21.60 % 24.42 % 25.86 % 22.38 % 14.64 % - % 2.45 % 18.47%
  YoY % -11.55% -5.57% 15.55% 52.87% 0.00% 0.00% -
  Horiz. % 881.63% 996.73% 1,055.51% 913.47% 597.55% 0.00% 100.00%
ROE 30.83 % 55.69 % 40.78 % 38.24 % 23.88 % - % 2.64 % 21.09%
  YoY % -44.64% 36.56% 6.64% 60.13% 0.00% 0.00% -
  Horiz. % 1,167.80% 2,109.47% 1,544.70% 1,448.48% 904.55% 0.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 134.63 228.04 183.33 207.87 142.02 - 184.93 -2.44%
  YoY % -40.96% 24.39% -11.81% 46.37% 0.00% 0.00% -
  Horiz. % 72.80% 123.31% 99.13% 112.40% 76.80% 0.00% 100.00%
EPS 29.06 55.69 47.37 46.51 20.76 - 4.53 15.57%
  YoY % -47.82% 17.56% 1.85% 124.04% 0.00% 0.00% -
  Horiz. % 641.50% 1,229.36% 1,045.70% 1,026.71% 458.28% 0.00% 100.00%
DPS 9.98 20.00 14.00 9.00 4.00 0.00 0.00 -
  YoY % -50.10% 42.86% 55.56% 125.00% 0.00% 0.00% -
  Horiz. % 249.50% 500.00% 350.00% 225.00% 100.00% - -
NAPS 0.9427 1.0000 1.1617 1.2161 0.8691 - 1.7191 -4.57%
  YoY % -5.73% -13.92% -4.47% 39.93% 0.00% 0.00% -
  Horiz. % 54.84% 58.17% 67.58% 70.74% 50.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,361,468
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
RPS 29.30 24.68 19.82 14.99 10.24 - 1.93 23.59%
  YoY % 18.72% 24.52% 32.22% 46.39% 0.00% 0.00% -
  Horiz. % 1,518.13% 1,278.76% 1,026.94% 776.68% 530.57% 0.00% 100.00%
EPS 6.33 6.03 5.12 3.35 1.50 - 0.05 45.78%
  YoY % 4.98% 17.77% 52.84% 123.33% 0.00% 0.00% -
  Horiz. % 12,660.00% 12,060.00% 10,240.00% 6,700.00% 3,000.00% 0.00% 100.00%
DPS 2.17 2.16 1.51 0.65 0.29 0.00 0.00 -
  YoY % 0.46% 43.05% 132.31% 124.14% 0.00% 0.00% -
  Horiz. % 748.28% 744.83% 520.69% 224.14% 100.00% - -
NAPS 0.2052 0.1082 0.1256 0.0877 0.0626 - 0.0179 20.91%
  YoY % 89.65% -13.85% 43.22% 40.10% 0.00% 0.00% -
  Horiz. % 1,146.37% 604.47% 701.68% 489.94% 349.72% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 0.0000 -
P/RPS 3.27 2.01 2.14 2.06 0.91 0.00 0.00 -
  YoY % 62.69% -6.07% 3.88% 126.37% 0.00% 0.00% -
  Horiz. % 359.34% 220.88% 235.16% 226.37% 100.00% - -
P/EPS 15.14 8.22 8.27 9.20 6.21 0.00 0.00 -
  YoY % 84.18% -0.60% -10.11% 48.15% 0.00% 0.00% -
  Horiz. % 243.80% 132.37% 133.17% 148.15% 100.00% - -
EY 6.61 12.16 12.09 10.87 16.09 0.00 0.00 -
  YoY % -45.64% 0.58% 11.22% -32.44% 0.00% 0.00% -
  Horiz. % 41.08% 75.57% 75.14% 67.56% 100.00% - -
DY 2.27 4.37 3.57 2.10 3.10 0.00 0.00 -
  YoY % -48.05% 22.41% 70.00% -32.26% 0.00% 0.00% -
  Horiz. % 73.23% 140.97% 115.16% 67.74% 100.00% - -
P/NAPS 4.67 4.58 3.37 3.52 1.48 0.00 0.00 -
  YoY % 1.97% 35.91% -4.26% 137.84% 0.00% 0.00% -
  Horiz. % 315.54% 309.46% 227.70% 237.84% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/11/99 CAGR
Date 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - - -
Price 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 0.0000 -
P/RPS 3.63 2.00 2.51 2.25 0.84 0.00 0.00 -
  YoY % 81.50% -20.32% 11.56% 167.86% 0.00% 0.00% -
  Horiz. % 432.14% 238.10% 298.81% 267.86% 100.00% - -
P/EPS 16.83 8.17 9.73 10.06 5.78 0.00 0.00 -
  YoY % 106.00% -16.03% -3.28% 74.05% 0.00% 0.00% -
  Horiz. % 291.18% 141.35% 168.34% 174.05% 100.00% - -
EY 5.94 12.24 10.28 9.94 17.30 0.00 0.00 -
  YoY % -51.47% 19.07% 3.42% -42.54% 0.00% 0.00% -
  Horiz. % 34.34% 70.75% 59.42% 57.46% 100.00% - -
DY 2.04 4.40 3.04 1.92 3.33 0.00 0.00 -
  YoY % -53.64% 44.74% 58.33% -42.34% 0.00% 0.00% -
  Horiz. % 61.26% 132.13% 91.29% 57.66% 100.00% - -
P/NAPS 5.19 4.55 3.97 3.85 1.38 0.00 0.00 -
  YoY % 14.07% 14.61% 3.12% 178.99% 0.00% 0.00% -
  Horiz. % 376.09% 329.71% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers