Highlights

[HARTA] YoY TTM Result on 2010-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     12.06%    YoY -     69.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,032,034 931,081 734,917 571,892 443,204 144,798 68,933 56.93%
  YoY % 10.84% 26.69% 28.51% 29.04% 206.08% 110.06% -
  Horiz. % 1,497.16% 1,350.70% 1,066.13% 829.63% 642.95% 210.06% 100.00%
PBT 305,882 258,583 243,278 177,938 95,548 22,433 2,457 123.29%
  YoY % 18.29% 6.29% 36.72% 86.23% 325.93% 813.02% -
  Horiz. % 12,449.41% 10,524.34% 9,901.42% 7,242.08% 3,888.81% 913.02% 100.00%
Tax -70,829 -56,937 -53,072 -34,688 -11,041 -3,367 -239 157.98%
  YoY % -24.40% -7.28% -53.00% -214.17% -227.92% -1,308.79% -
  Horiz. % 29,635.56% 23,823.01% 22,205.86% 14,513.81% 4,619.67% 1,408.79% 100.00%
NP 235,053 201,646 190,206 143,250 84,507 19,066 2,218 117.38%
  YoY % 16.57% 6.01% 32.78% 69.51% 343.23% 759.60% -
  Horiz. % 10,597.52% 9,091.34% 8,575.56% 6,458.52% 3,810.05% 859.60% 100.00%
NP to SH 234,722 201,695 190,161 143,090 84,492 19,043 2,218 117.33%
  YoY % 16.37% 6.07% 32.90% 69.35% 343.69% 758.57% -
  Horiz. % 10,582.60% 9,093.55% 8,573.53% 6,451.31% 3,809.38% 858.57% 100.00%
Tax Rate 23.16 % 22.02 % 21.82 % 19.49 % 11.56 % 15.01 % 9.73 % 15.54%
  YoY % 5.18% 0.92% 11.95% 68.60% -22.98% 54.27% -
  Horiz. % 238.03% 226.31% 224.25% 200.31% 118.81% 154.27% 100.00%
Total Cost 796,981 729,435 544,711 428,642 358,697 125,732 66,715 51.14%
  YoY % 9.26% 33.91% 27.08% 19.50% 185.29% 88.46% -
  Horiz. % 1,194.61% 1,093.36% 816.47% 642.50% 537.66% 188.46% 100.00%
Net Worth 765,355 364,253 494,381 354,307 255,549 180,500 0 -
  YoY % 110.12% -26.32% 39.53% 38.65% 41.58% 0.00% -
  Horiz. % 424.02% 201.80% 273.89% 196.29% 141.58% 100.00% -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 102,362 32,760 76,340 48,469 19,382 0 702 129.25%
  YoY % 212.46% -57.09% 57.50% 150.07% 0.00% 0.00% -
  Horiz. % 14,581.04% 4,666.57% 10,874.39% 6,904.25% 2,760.92% 0.00% 100.00%
Div Payout % 43.61 % 16.24 % 40.15 % 33.87 % 22.94 % - % 31.65 % 5.48%
  YoY % 168.53% -59.55% 18.54% 47.65% 0.00% 0.00% -
  Horiz. % 137.79% 51.31% 126.86% 107.01% 72.48% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 765,355 364,253 494,381 354,307 255,549 180,500 0 -
  YoY % 110.12% -26.32% 39.53% 38.65% 41.58% 0.00% -
  Horiz. % 424.02% 201.80% 273.89% 196.29% 141.58% 100.00% -
NOSH 731,138 364,253 363,622 242,344 242,249 242,282 35,101 65.80%
  YoY % 100.72% 0.17% 50.04% 0.04% -0.01% 590.24% -
  Horiz. % 2,082.94% 1,037.72% 1,035.92% 690.42% 690.15% 690.24% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.78 % 21.66 % 25.88 % 25.05 % 19.07 % 13.17 % 3.22 % 38.51%
  YoY % 5.17% -16.31% 3.31% 31.36% 44.80% 309.01% -
  Horiz. % 707.45% 672.67% 803.73% 777.95% 592.24% 409.01% 100.00%
ROE 30.67 % 55.37 % 38.46 % 40.39 % 33.06 % 10.55 % - % -
  YoY % -44.61% 43.97% -4.78% 22.17% 213.36% 0.00% -
  Horiz. % 290.71% 524.83% 364.55% 382.84% 313.36% 100.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.15 255.61 202.11 235.98 182.95 59.76 196.38 -5.35%
  YoY % -44.78% 26.47% -14.35% 28.99% 206.14% -69.57% -
  Horiz. % 71.88% 130.16% 102.92% 120.16% 93.16% 30.43% 100.00%
EPS 32.10 55.37 52.30 59.04 34.88 7.86 6.32 31.08%
  YoY % -42.03% 5.87% -11.42% 69.27% 343.77% 24.37% -
  Horiz. % 507.91% 876.11% 827.53% 934.18% 551.90% 124.37% 100.00%
DPS 14.00 9.00 20.99 20.00 8.00 0.00 2.00 38.27%
  YoY % 55.56% -57.12% 4.95% 150.00% 0.00% 0.00% -
  Horiz. % 700.00% 450.00% 1,049.50% 1,000.00% 400.00% 0.00% 100.00%
NAPS 1.0468 1.0000 1.3596 1.4620 1.0549 0.7450 0.0000 -
  YoY % 4.68% -26.45% -7.00% 38.59% 41.60% 0.00% -
  Horiz. % 140.51% 134.23% 182.50% 196.24% 141.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,373,095
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.60 27.60 21.79 16.95 13.14 4.29 2.04 56.98%
  YoY % 10.87% 26.66% 28.55% 29.00% 206.29% 110.29% -
  Horiz. % 1,500.00% 1,352.94% 1,068.14% 830.88% 644.12% 210.29% 100.00%
EPS 6.96 5.98 5.64 4.24 2.50 0.56 0.07 115.09%
  YoY % 16.39% 6.03% 33.02% 69.60% 346.43% 700.00% -
  Horiz. % 9,942.86% 8,542.86% 8,057.14% 6,057.14% 3,571.43% 800.00% 100.00%
DPS 3.03 0.97 2.26 1.44 0.57 0.00 0.02 130.71%
  YoY % 212.37% -57.08% 56.94% 152.63% 0.00% 0.00% -
  Horiz. % 15,150.00% 4,850.00% 11,300.00% 7,200.00% 2,850.00% 0.00% 100.00%
NAPS 0.2269 0.1080 0.1466 0.1050 0.0758 0.0535 0.0000 -
  YoY % 110.09% -26.33% 39.62% 38.52% 41.68% 0.00% -
  Horiz. % 424.11% 201.87% 274.02% 196.26% 141.68% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - - -
Price 4.9400 6.6200 4.5400 6.8300 2.0800 0.0000 0.0000 -
P/RPS 3.50 2.59 2.25 2.89 1.14 0.00 0.00 -
  YoY % 35.14% 15.11% -22.15% 153.51% 0.00% 0.00% -
  Horiz. % 307.02% 227.19% 197.37% 253.51% 100.00% - -
P/EPS 15.39 11.96 8.68 11.57 5.96 0.00 0.00 -
  YoY % 28.68% 37.79% -24.98% 94.13% 0.00% 0.00% -
  Horiz. % 258.22% 200.67% 145.64% 194.13% 100.00% - -
EY 6.50 8.36 11.52 8.64 16.77 0.00 0.00 -
  YoY % -22.25% -27.43% 33.33% -48.48% 0.00% 0.00% -
  Horiz. % 38.76% 49.85% 68.69% 51.52% 100.00% - -
DY 2.83 1.36 4.62 2.93 3.85 0.00 0.00 -
  YoY % 108.09% -70.56% 57.68% -23.90% 0.00% 0.00% -
  Horiz. % 73.51% 35.32% 120.00% 76.10% 100.00% - -
P/NAPS 4.72 6.62 3.34 4.67 1.97 0.00 0.00 -
  YoY % -28.70% 98.20% -28.48% 137.06% 0.00% 0.00% -
  Horiz. % 239.59% 336.04% 169.54% 237.06% 100.00% - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 - - -
Price 5.4500 6.5100 4.7500 6.5400 2.9700 0.0000 0.0000 -
P/RPS 3.86 2.55 2.35 2.77 1.62 0.00 0.00 -
  YoY % 51.37% 8.51% -15.16% 70.99% 0.00% 0.00% -
  Horiz. % 238.27% 157.41% 145.06% 170.99% 100.00% - -
P/EPS 16.98 11.76 9.08 11.08 8.52 0.00 0.00 -
  YoY % 44.39% 29.52% -18.05% 30.05% 0.00% 0.00% -
  Horiz. % 199.30% 138.03% 106.57% 130.05% 100.00% - -
EY 5.89 8.51 11.01 9.03 11.74 0.00 0.00 -
  YoY % -30.79% -22.71% 21.93% -23.08% 0.00% 0.00% -
  Horiz. % 50.17% 72.49% 93.78% 76.92% 100.00% - -
DY 2.57 1.38 4.42 3.06 2.69 0.00 0.00 -
  YoY % 86.23% -68.78% 44.44% 13.75% 0.00% 0.00% -
  Horiz. % 95.54% 51.30% 164.31% 113.75% 100.00% - -
P/NAPS 5.21 6.51 3.49 4.47 2.82 0.00 0.00 -
  YoY % -19.97% 86.53% -21.92% 58.51% 0.00% 0.00% -
  Horiz. % 184.75% 230.85% 123.76% 158.51% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers