Highlights

[HARTA] YoY TTM Result on 2010-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     8.85%    YoY -     52.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,088,304 984,865 829,560 666,254 503,780 344,130 0 -
  YoY % 10.50% 18.72% 24.51% 32.25% 46.39% 0.00% -
  Horiz. % 316.25% 286.19% 241.06% 193.61% 146.39% 100.00% -
PBT 323,903 274,558 258,717 218,821 133,188 58,692 0 -
  YoY % 17.97% 6.12% 18.23% 64.29% 126.93% 0.00% -
  Horiz. % 551.87% 467.79% 440.80% 372.83% 226.93% 100.00% -
Tax -74,519 -61,819 -56,155 -46,553 -20,453 -8,311 0 -
  YoY % -20.54% -10.09% -20.63% -127.61% -146.10% 0.00% -
  Horiz. % 896.63% 743.82% 675.67% 560.14% 246.10% 100.00% -
NP 249,384 212,739 202,562 172,268 112,735 50,381 0 -
  YoY % 17.23% 5.02% 17.59% 52.81% 123.76% 0.00% -
  Horiz. % 495.00% 422.26% 402.06% 341.93% 223.76% 100.00% -
NP to SH 249,007 212,615 202,581 172,169 112,717 50,299 0 -
  YoY % 17.12% 4.95% 17.66% 52.74% 124.09% 0.00% -
  Horiz. % 495.05% 422.70% 402.75% 342.29% 224.09% 100.00% -
Tax Rate 23.01 % 22.52 % 21.71 % 21.27 % 15.36 % 14.16 % - % -
  YoY % 2.18% 3.73% 2.07% 38.48% 8.47% 0.00% -
  Horiz. % 162.50% 159.04% 153.32% 150.21% 108.47% 100.00% -
Total Cost 838,920 772,126 626,998 493,986 391,045 293,749 0 -
  YoY % 8.65% 23.15% 26.93% 26.32% 33.12% 0.00% -
  Horiz. % 285.59% 262.85% 213.45% 168.17% 133.12% 100.00% -
Net Worth 872,575 689,630 363,777 422,182 294,730 210,590 - -
  YoY % 26.53% 89.57% -13.83% 43.24% 39.95% 0.00% -
  Horiz. % 414.35% 327.47% 172.74% 200.48% 139.95% 100.00% -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 106,475 73,033 72,717 50,888 21,807 9,692 0 -
  YoY % 45.79% 0.44% 42.90% 133.35% 125.00% 0.00% -
  Horiz. % 1,098.55% 753.52% 750.26% 525.04% 225.00% 100.00% -
Div Payout % 42.76 % 34.35 % 35.90 % 29.56 % 19.35 % 19.27 % - % -
  YoY % 24.48% -4.32% 21.45% 52.76% 0.42% 0.00% -
  Horiz. % 221.90% 178.26% 186.30% 153.40% 100.42% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 872,575 689,630 363,777 422,182 294,730 210,590 - -
  YoY % 26.53% 89.57% -13.83% 43.24% 39.95% 0.00% -
  Horiz. % 414.35% 327.47% 172.74% 200.48% 139.95% 100.00% -
NOSH 740,035 731,548 363,777 363,418 242,357 242,308 35,101 66.13%
  YoY % 1.16% 101.10% 0.10% 49.95% 0.02% 590.31% -
  Horiz. % 2,108.28% 2,084.11% 1,036.37% 1,035.34% 690.45% 690.31% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.91 % 21.60 % 24.42 % 25.86 % 22.38 % 14.64 % - % -
  YoY % 6.06% -11.55% -5.57% 15.55% 52.87% 0.00% -
  Horiz. % 156.49% 147.54% 166.80% 176.64% 152.87% 100.00% -
ROE 28.54 % 30.83 % 55.69 % 40.78 % 38.24 % 23.88 % - % -
  YoY % -7.43% -44.64% 36.56% 6.64% 60.13% 0.00% -
  Horiz. % 119.51% 129.10% 233.21% 170.77% 160.13% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 147.06 134.63 228.04 183.33 207.87 142.02 - -
  YoY % 9.23% -40.96% 24.39% -11.81% 46.37% 0.00% -
  Horiz. % 103.55% 94.80% 160.57% 129.09% 146.37% 100.00% -
EPS 33.65 29.06 55.69 47.37 46.51 20.76 - -
  YoY % 15.79% -47.82% 17.56% 1.85% 124.04% 0.00% -
  Horiz. % 162.09% 139.98% 268.26% 228.18% 224.04% 100.00% -
DPS 14.50 9.98 20.00 14.00 9.00 4.00 0.00 -
  YoY % 45.29% -50.10% 42.86% 55.56% 125.00% 0.00% -
  Horiz. % 362.50% 249.50% 500.00% 350.00% 225.00% 100.00% -
NAPS 1.1791 0.9427 1.0000 1.1617 1.2161 0.8691 - -
  YoY % 25.08% -5.73% -13.92% -4.47% 39.93% 0.00% -
  Horiz. % 135.67% 108.47% 115.06% 133.67% 139.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,358,241
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.41 29.33 24.70 19.84 15.00 10.25 - -
  YoY % 10.50% 18.74% 24.50% 32.27% 46.34% 0.00% -
  Horiz. % 316.20% 286.15% 240.98% 193.56% 146.34% 100.00% -
EPS 7.41 6.33 6.03 5.13 3.36 1.50 - -
  YoY % 17.06% 4.98% 17.54% 52.68% 124.00% 0.00% -
  Horiz. % 494.00% 422.00% 402.00% 342.00% 224.00% 100.00% -
DPS 3.17 2.17 2.17 1.52 0.65 0.29 0.00 -
  YoY % 46.08% 0.00% 42.76% 133.85% 124.14% 0.00% -
  Horiz. % 1,093.10% 748.28% 748.28% 524.14% 224.14% 100.00% -
NAPS 0.2598 0.2054 0.1083 0.1257 0.0878 0.0627 - -
  YoY % 26.48% 89.66% -13.84% 43.17% 40.03% 0.00% -
  Horiz. % 414.35% 327.59% 172.73% 200.48% 140.03% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 7.4800 4.4000 4.5800 3.9200 4.2800 1.2900 0.0000 -
P/RPS 5.09 3.27 2.01 2.14 2.06 0.91 0.00 -
  YoY % 55.66% 62.69% -6.07% 3.88% 126.37% 0.00% -
  Horiz. % 559.34% 359.34% 220.88% 235.16% 226.37% 100.00% -
P/EPS 22.23 15.14 8.22 8.27 9.20 6.21 0.00 -
  YoY % 46.83% 84.18% -0.60% -10.11% 48.15% 0.00% -
  Horiz. % 357.97% 243.80% 132.37% 133.17% 148.15% 100.00% -
EY 4.50 6.61 12.16 12.09 10.87 16.09 0.00 -
  YoY % -31.92% -45.64% 0.58% 11.22% -32.44% 0.00% -
  Horiz. % 27.97% 41.08% 75.57% 75.14% 67.56% 100.00% -
DY 1.94 2.27 4.37 3.57 2.10 3.10 0.00 -
  YoY % -14.54% -48.05% 22.41% 70.00% -32.26% 0.00% -
  Horiz. % 62.58% 73.23% 140.97% 115.16% 67.74% 100.00% -
P/NAPS 6.34 4.67 4.58 3.37 3.52 1.48 0.00 -
  YoY % 35.76% 1.97% 35.91% -4.26% 137.84% 0.00% -
  Horiz. % 428.38% 315.54% 309.46% 227.70% 237.84% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 14/11/08 - -
Price 7.5500 4.8900 4.5500 4.6100 4.6800 1.2000 0.0000 -
P/RPS 5.13 3.63 2.00 2.51 2.25 0.84 0.00 -
  YoY % 41.32% 81.50% -20.32% 11.56% 167.86% 0.00% -
  Horiz. % 610.71% 432.14% 238.10% 298.81% 267.86% 100.00% -
P/EPS 22.44 16.83 8.17 9.73 10.06 5.78 0.00 -
  YoY % 33.33% 106.00% -16.03% -3.28% 74.05% 0.00% -
  Horiz. % 388.24% 291.18% 141.35% 168.34% 174.05% 100.00% -
EY 4.46 5.94 12.24 10.28 9.94 17.30 0.00 -
  YoY % -24.92% -51.47% 19.07% 3.42% -42.54% 0.00% -
  Horiz. % 25.78% 34.34% 70.75% 59.42% 57.46% 100.00% -
DY 1.92 2.04 4.40 3.04 1.92 3.33 0.00 -
  YoY % -5.88% -53.64% 44.74% 58.33% -42.34% 0.00% -
  Horiz. % 57.66% 61.26% 132.13% 91.29% 57.66% 100.00% -
P/NAPS 6.40 5.19 4.55 3.97 3.85 1.38 0.00 -
  YoY % 23.31% 14.07% 14.61% 3.12% 178.99% 0.00% -
  Horiz. % 463.77% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers