Highlights

[HARTA] YoY TTM Result on 2009-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 28-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     13.28%    YoY -     104.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,002,479 883,388 705,778 533,323 391,184 72,002 101,411 46.45%
  YoY % 13.48% 25.17% 32.34% 36.34% 443.30% -29.00% -
  Horiz. % 988.53% 871.10% 695.96% 525.90% 385.74% 71.00% 100.00%
PBT 289,024 260,413 233,550 155,386 72,042 11,929 3,007 113.88%
  YoY % 10.99% 11.50% 50.30% 115.69% 503.92% 296.71% -
  Horiz. % 9,611.71% 8,660.23% 7,766.88% 5,167.48% 2,395.81% 396.71% 100.00%
Tax -66,327 -56,399 -49,323 -27,611 -9,578 -1,800 -312 144.10%
  YoY % -17.60% -14.35% -78.64% -188.28% -432.11% -476.92% -
  Horiz. % 21,258.65% 18,076.60% 15,808.65% 8,849.68% 3,069.87% 576.92% 100.00%
NP 222,697 204,014 184,227 127,775 62,464 10,129 2,695 108.56%
  YoY % 9.16% 10.74% 44.18% 104.56% 516.68% 275.84% -
  Horiz. % 8,263.34% 7,570.09% 6,835.88% 4,741.19% 2,317.77% 375.84% 100.00%
NP to SH 222,441 204,081 184,172 127,689 62,400 10,127 2,695 108.52%
  YoY % 9.00% 10.81% 44.23% 104.63% 516.17% 275.77% -
  Horiz. % 8,253.84% 7,572.58% 6,833.84% 4,738.00% 2,315.40% 375.77% 100.00%
Tax Rate 22.95 % 21.66 % 21.12 % 17.77 % 13.30 % 15.09 % 10.38 % 14.12%
  YoY % 5.96% 2.56% 18.85% 33.61% -11.86% 45.38% -
  Horiz. % 221.10% 208.67% 203.47% 171.19% 128.13% 145.38% 100.00%
Total Cost 779,782 679,374 521,551 405,548 328,720 61,873 98,716 41.08%
  YoY % 14.78% 30.26% 28.60% 23.37% 431.28% -37.32% -
  Horiz. % 789.92% 688.21% 528.33% 410.82% 333.00% 62.68% 100.00%
Net Worth 726,055 363,984 457,907 319,847 232,848 185,047 - -
  YoY % 99.47% -20.51% 43.16% 37.36% 25.83% 0.00% -
  Horiz. % 392.36% 196.70% 247.45% 172.85% 125.83% 100.00% -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 87,700 65,467 56,940 33,925 9,692 0 702 123.42%
  YoY % 33.96% 14.97% 67.84% 250.02% 0.00% 0.00% -
  Horiz. % 12,492.48% 9,325.53% 8,110.92% 4,832.47% 1,380.63% 0.00% 100.00%
Div Payout % 39.43 % 32.08 % 30.92 % 26.57 % 15.53 % - % 26.05 % 7.15%
  YoY % 22.91% 3.75% 16.37% 71.09% 0.00% 0.00% -
  Horiz. % 151.36% 123.15% 118.69% 102.00% 59.62% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 726,055 363,984 457,907 319,847 232,848 185,047 - -
  YoY % 99.47% -20.51% 43.16% 37.36% 25.83% 0.00% -
  Horiz. % 392.36% 196.70% 247.45% 172.85% 125.83% 100.00% -
NOSH 731,026 363,984 363,389 242,345 242,399 242,272 35,101 65.79%
  YoY % 100.84% 0.16% 49.95% -0.02% 0.05% 590.21% -
  Horiz. % 2,082.62% 1,036.95% 1,035.26% 690.42% 690.57% 690.21% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.21 % 23.09 % 26.10 % 23.96 % 15.97 % 14.07 % 2.66 % 42.39%
  YoY % -3.81% -11.53% 8.93% 50.03% 13.50% 428.95% -
  Horiz. % 834.96% 868.05% 981.20% 900.75% 600.38% 528.95% 100.00%
ROE 30.64 % 56.07 % 40.22 % 39.92 % 26.80 % 5.47 % - % -
  YoY % -45.35% 39.41% 0.75% 48.96% 389.95% 0.00% -
  Horiz. % 560.15% 1,025.05% 735.28% 729.80% 489.95% 100.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 137.13 242.70 194.22 220.07 161.38 29.72 288.91 -11.67%
  YoY % -43.50% 24.96% -11.75% 36.37% 443.00% -89.71% -
  Horiz. % 47.46% 84.01% 67.23% 76.17% 55.86% 10.29% 100.00%
EPS 30.43 56.07 50.68 52.69 25.74 4.18 7.68 25.77%
  YoY % -45.73% 10.64% -3.81% 104.70% 515.79% -45.57% -
  Horiz. % 396.22% 730.08% 659.90% 686.07% 335.16% 54.43% 100.00%
DPS 12.00 18.00 15.67 14.00 4.00 0.00 2.00 34.76%
  YoY % -33.33% 14.87% 11.93% 250.00% 0.00% 0.00% -
  Horiz. % 600.00% 900.00% 783.50% 700.00% 200.00% 0.00% 100.00%
NAPS 0.9932 1.0000 1.2601 1.3198 0.9606 0.7638 - -
  YoY % -0.68% -20.64% -4.52% 37.39% 25.77% 0.00% -
  Horiz. % 130.03% 130.92% 164.98% 172.79% 125.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.25 25.77 20.59 15.56 11.41 2.10 2.96 46.44%
  YoY % 13.50% 25.16% 32.33% 36.37% 443.33% -29.05% -
  Horiz. % 988.18% 870.61% 695.61% 525.68% 385.47% 70.95% 100.00%
EPS 6.49 5.95 5.37 3.73 1.82 0.30 0.08 107.92%
  YoY % 9.08% 10.80% 43.97% 104.95% 506.67% 275.00% -
  Horiz. % 8,112.50% 7,437.50% 6,712.50% 4,662.50% 2,275.00% 375.00% 100.00%
DPS 2.56 1.91 1.66 0.99 0.28 0.00 0.02 124.33%
  YoY % 34.03% 15.06% 67.68% 253.57% 0.00% 0.00% -
  Horiz. % 12,800.00% 9,550.00% 8,300.00% 4,950.00% 1,400.00% 0.00% 100.00%
NAPS 0.2118 0.1062 0.1336 0.0933 0.0679 0.0540 - -
  YoY % 99.44% -20.51% 43.19% 37.41% 25.74% 0.00% -
  Horiz. % 392.22% 196.67% 247.41% 172.78% 125.74% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 4.7500 4.8700 4.4500 5.1800 1.4000 0.0000 0.0000 -
P/RPS 3.46 2.01 2.29 2.35 0.87 0.00 0.00 -
  YoY % 72.14% -12.23% -2.55% 170.11% 0.00% 0.00% -
  Horiz. % 397.70% 231.03% 263.22% 270.11% 100.00% - -
P/EPS 15.61 8.69 8.78 9.83 5.44 0.00 0.00 -
  YoY % 79.63% -1.03% -10.68% 80.70% 0.00% 0.00% -
  Horiz. % 286.95% 159.74% 161.40% 180.70% 100.00% - -
EY 6.41 11.51 11.39 10.17 18.39 0.00 0.00 -
  YoY % -44.31% 1.05% 12.00% -44.70% 0.00% 0.00% -
  Horiz. % 34.86% 62.59% 61.94% 55.30% 100.00% - -
DY 2.53 3.70 3.52 2.70 2.86 0.00 0.00 -
  YoY % -31.62% 5.11% 30.37% -5.59% 0.00% 0.00% -
  Horiz. % 88.46% 129.37% 123.08% 94.41% 100.00% - -
P/NAPS 4.78 4.87 3.53 3.92 1.46 0.00 0.00 -
  YoY % -1.85% 37.96% -9.95% 168.49% 0.00% 0.00% -
  Horiz. % 327.40% 333.56% 241.78% 268.49% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 22/02/12 07/02/11 28/01/10 13/02/09 - - -
Price 4.6500 6.6400 4.6900 6.0900 1.5300 0.0000 0.0000 -
P/RPS 3.39 2.74 2.41 2.77 0.95 0.00 0.00 -
  YoY % 23.72% 13.69% -13.00% 191.58% 0.00% 0.00% -
  Horiz. % 356.84% 288.42% 253.68% 291.58% 100.00% - -
P/EPS 15.28 11.84 9.25 11.56 5.94 0.00 0.00 -
  YoY % 29.05% 28.00% -19.98% 94.61% 0.00% 0.00% -
  Horiz. % 257.24% 199.33% 155.72% 194.61% 100.00% - -
EY 6.54 8.44 10.81 8.65 16.83 0.00 0.00 -
  YoY % -22.51% -21.92% 24.97% -48.60% 0.00% 0.00% -
  Horiz. % 38.86% 50.15% 64.23% 51.40% 100.00% - -
DY 2.58 2.71 3.34 2.30 2.61 0.00 0.00 -
  YoY % -4.80% -18.86% 45.22% -11.88% 0.00% 0.00% -
  Horiz. % 98.85% 103.83% 127.97% 88.12% 100.00% - -
P/NAPS 4.68 6.64 3.72 4.61 1.59 0.00 0.00 -
  YoY % -29.52% 78.49% -19.31% 189.94% 0.00% 0.00% -
  Horiz. % 294.34% 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 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS