Highlights

[HARTA] YoY TTM Result on 2008-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 13-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     24.06%    YoY -     516.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Revenue 883,388 705,778 533,323 391,184 72,002 101,411 96,491 20.56%
  YoY % 25.17% 32.34% 36.34% 443.30% -29.00% 5.10% -
  Horiz. % 915.51% 731.44% 552.72% 405.41% 74.62% 105.10% 100.00%
PBT 260,413 233,550 155,386 72,042 11,929 3,007 2,032 50.65%
  YoY % 11.50% 50.30% 115.69% 503.92% 296.71% 47.98% -
  Horiz. % 12,815.60% 11,493.60% 7,646.95% 3,545.37% 587.06% 147.98% 100.00%
Tax -56,399 -49,323 -27,611 -9,578 -1,800 -312 -130 66.98%
  YoY % -14.35% -78.64% -188.28% -432.11% -476.92% -140.00% -
  Horiz. % 43,383.85% 37,940.77% 21,239.23% 7,367.69% 1,384.62% 240.00% 100.00%
NP 204,014 184,227 127,775 62,464 10,129 2,695 1,902 48.40%
  YoY % 10.74% 44.18% 104.56% 516.68% 275.84% 41.69% -
  Horiz. % 10,726.29% 9,685.96% 6,717.93% 3,284.12% 532.54% 141.69% 100.00%
NP to SH 204,081 184,172 127,689 62,400 10,127 2,695 1,902 48.40%
  YoY % 10.81% 44.23% 104.63% 516.17% 275.77% 41.69% -
  Horiz. % 10,729.81% 9,683.07% 6,713.41% 3,280.76% 532.44% 141.69% 100.00%
Tax Rate 21.66 % 21.12 % 17.77 % 13.30 % 15.09 % 10.38 % 6.40 % 10.84%
  YoY % 2.56% 18.85% 33.61% -11.86% 45.38% 62.19% -
  Horiz. % 338.44% 330.00% 277.66% 207.81% 235.78% 162.19% 100.00%
Total Cost 679,374 521,551 405,548 328,720 61,873 98,716 94,589 18.11%
  YoY % 30.26% 28.60% 23.37% 431.28% -37.32% 4.36% -
  Horiz. % 718.24% 551.39% 428.75% 347.52% 65.41% 104.36% 100.00%
Net Worth 363,984 457,907 319,847 232,848 185,047 - 60,387 16.38%
  YoY % -20.51% 43.16% 37.36% 25.83% 0.00% 0.00% -
  Horiz. % 602.74% 758.28% 529.66% 385.59% 306.43% 0.00% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Div 65,467 56,940 33,925 9,692 0 702 0 -
  YoY % 14.97% 67.84% 250.02% 0.00% 0.00% 0.00% -
  Horiz. % 9,325.53% 8,110.92% 4,832.47% 1,380.63% 0.00% 100.00% -
Div Payout % 32.08 % 30.92 % 26.57 % 15.53 % - % 26.05 % - % -
  YoY % 3.75% 16.37% 71.09% 0.00% 0.00% 0.00% -
  Horiz. % 123.15% 118.69% 102.00% 59.62% 0.00% 100.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Net Worth 363,984 457,907 319,847 232,848 185,047 - 60,387 16.38%
  YoY % -20.51% 43.16% 37.36% 25.83% 0.00% 0.00% -
  Horiz. % 602.74% 758.28% 529.66% 385.59% 306.43% 0.00% 100.00%
NOSH 363,984 363,389 242,345 242,399 242,272 35,101 35,056 21.85%
  YoY % 0.16% 49.95% -0.02% 0.05% 590.21% 0.13% -
  Horiz. % 1,038.29% 1,036.59% 691.31% 691.46% 691.10% 100.13% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
NP Margin 23.09 % 26.10 % 23.96 % 15.97 % 14.07 % 2.66 % 1.97 % 23.10%
  YoY % -11.53% 8.93% 50.03% 13.50% 428.95% 35.03% -
  Horiz. % 1,172.08% 1,324.87% 1,216.24% 810.66% 714.21% 135.03% 100.00%
ROE 56.07 % 40.22 % 39.92 % 26.80 % 5.47 % - % 3.15 % 27.52%
  YoY % 39.41% 0.75% 48.96% 389.95% 0.00% 0.00% -
  Horiz. % 1,780.00% 1,276.83% 1,267.30% 850.79% 173.65% 0.00% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 242.70 194.22 220.07 161.38 29.72 288.91 275.25 -1.06%
  YoY % 24.96% -11.75% 36.37% 443.00% -89.71% 4.96% -
  Horiz. % 88.17% 70.56% 79.95% 58.63% 10.80% 104.96% 100.00%
EPS 56.07 50.68 52.69 25.74 4.18 7.68 5.43 21.79%
  YoY % 10.64% -3.81% 104.70% 515.79% -45.57% 41.44% -
  Horiz. % 1,032.60% 933.33% 970.35% 474.03% 76.98% 141.44% 100.00%
DPS 18.00 15.67 14.00 4.00 0.00 2.00 0.00 -
  YoY % 14.87% 11.93% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 900.00% 783.50% 700.00% 200.00% 0.00% 100.00% -
NAPS 1.0000 1.2601 1.3198 0.9606 0.7638 - 1.7226 -4.49%
  YoY % -20.64% -4.52% 37.39% 25.77% 0.00% 0.00% -
  Horiz. % 58.05% 73.15% 76.62% 55.76% 44.34% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 25.77 20.59 15.56 11.41 2.10 2.96 2.82 20.54%
  YoY % 25.16% 32.33% 36.37% 443.33% -29.05% 4.96% -
  Horiz. % 913.83% 730.14% 551.77% 404.61% 74.47% 104.96% 100.00%
EPS 5.95 5.37 3.73 1.82 0.30 0.08 0.06 47.42%
  YoY % 10.80% 43.97% 104.95% 506.67% 275.00% 33.33% -
  Horiz. % 9,916.67% 8,950.00% 6,216.67% 3,033.33% 500.00% 133.33% 100.00%
DPS 1.91 1.66 0.99 0.28 0.00 0.02 0.00 -
  YoY % 15.06% 67.68% 253.57% 0.00% 0.00% 0.00% -
  Horiz. % 9,550.00% 8,300.00% 4,950.00% 1,400.00% 0.00% 100.00% -
NAPS 0.1062 0.1336 0.0933 0.0679 0.0540 - 0.0176 16.39%
  YoY % -20.51% 43.19% 37.41% 25.74% 0.00% 0.00% -
  Horiz. % 603.41% 759.09% 530.11% 385.80% 306.82% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 - - - -
Price 4.8700 4.4500 5.1800 1.4000 0.0000 0.0000 0.0000 -
P/RPS 2.01 2.29 2.35 0.87 0.00 0.00 0.00 -
  YoY % -12.23% -2.55% 170.11% 0.00% 0.00% 0.00% -
  Horiz. % 231.03% 263.22% 270.11% 100.00% - - -
P/EPS 8.69 8.78 9.83 5.44 0.00 0.00 0.00 -
  YoY % -1.03% -10.68% 80.70% 0.00% 0.00% 0.00% -
  Horiz. % 159.74% 161.40% 180.70% 100.00% - - -
EY 11.51 11.39 10.17 18.39 0.00 0.00 0.00 -
  YoY % 1.05% 12.00% -44.70% 0.00% 0.00% 0.00% -
  Horiz. % 62.59% 61.94% 55.30% 100.00% - - -
DY 3.70 3.52 2.70 2.86 0.00 0.00 0.00 -
  YoY % 5.11% 30.37% -5.59% 0.00% 0.00% 0.00% -
  Horiz. % 129.37% 123.08% 94.41% 100.00% - - -
P/NAPS 4.87 3.53 3.92 1.46 0.00 0.00 0.00 -
  YoY % 37.96% -9.95% 168.49% 0.00% 0.00% 0.00% -
  Horiz. % 333.56% 241.78% 268.49% 100.00% - - -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 22/02/12 07/02/11 28/01/10 13/02/09 - - - -
Price 6.6400 4.6900 6.0900 1.5300 0.0000 0.0000 0.0000 -
P/RPS 2.74 2.41 2.77 0.95 0.00 0.00 0.00 -
  YoY % 13.69% -13.00% 191.58% 0.00% 0.00% 0.00% -
  Horiz. % 288.42% 253.68% 291.58% 100.00% - - -
P/EPS 11.84 9.25 11.56 5.94 0.00 0.00 0.00 -
  YoY % 28.00% -19.98% 94.61% 0.00% 0.00% 0.00% -
  Horiz. % 199.33% 155.72% 194.61% 100.00% - - -
EY 8.44 10.81 8.65 16.83 0.00 0.00 0.00 -
  YoY % -21.92% 24.97% -48.60% 0.00% 0.00% 0.00% -
  Horiz. % 50.15% 64.23% 51.40% 100.00% - - -
DY 2.71 3.34 2.30 2.61 0.00 0.00 0.00 -
  YoY % -18.86% 45.22% -11.88% 0.00% 0.00% 0.00% -
  Horiz. % 103.83% 127.97% 88.12% 100.00% - - -
P/NAPS 6.64 3.72 4.61 1.59 0.00 0.00 0.00 -
  YoY % 78.49% -19.31% 189.94% 0.00% 0.00% 0.00% -
  Horiz. % 417.61% 233.96% 289.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 
PARTNERS & BROKERS