Highlights

[HARTA] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     4.98%    YoY -     11.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,112,056 1,032,036 1,016,349 1,005,394 990,712 931,064 921,152 13.39%
  QoQ % 7.75% 1.54% 1.09% 1.48% 6.41% 1.08% -
  Horiz. % 120.72% 112.04% 110.33% 109.15% 107.55% 101.08% 100.00%
PBT 327,668 304,099 299,418 292,392 279,656 258,404 258,830 17.04%
  QoQ % 7.75% 1.56% 2.40% 4.55% 8.22% -0.16% -
  Horiz. % 126.60% 117.49% 115.68% 112.97% 108.05% 99.84% 100.00%
Tax -75,608 -70,506 -69,244 -68,372 -65,916 -56,972 -56,724 21.14%
  QoQ % -7.24% -1.82% -1.28% -3.73% -15.70% -0.44% -
  Horiz. % 133.29% 124.30% 122.07% 120.53% 116.20% 100.44% 100.00%
NP 252,060 233,593 230,174 224,020 213,740 201,432 202,106 15.88%
  QoQ % 7.91% 1.49% 2.75% 4.81% 6.11% -0.33% -
  Horiz. % 124.72% 115.58% 113.89% 110.84% 105.76% 99.67% 100.00%
NP to SH 251,648 233,337 229,905 224,054 213,432 201,380 202,138 15.74%
  QoQ % 7.85% 1.49% 2.61% 4.98% 5.98% -0.38% -
  Horiz. % 124.49% 115.43% 113.74% 110.84% 105.59% 99.62% 100.00%
Tax Rate 23.07 % 23.19 % 23.13 % 23.38 % 23.57 % 22.05 % 21.92 % 3.47%
  QoQ % -0.52% 0.26% -1.07% -0.81% 6.89% 0.59% -
  Horiz. % 105.25% 105.79% 105.52% 106.66% 107.53% 100.59% 100.00%
Total Cost 859,996 798,443 786,174 781,374 776,972 729,632 719,045 12.69%
  QoQ % 7.71% 1.56% 0.61% 0.57% 6.49% 1.47% -
  Horiz. % 119.60% 111.04% 109.34% 108.67% 108.06% 101.47% 100.00%
Net Worth 806,758 761,566 726,278 689,796 654,183 309,724 587,196 23.61%
  QoQ % 5.93% 4.86% 5.29% 5.44% 111.21% -47.25% -
  Horiz. % 137.39% 129.70% 123.69% 117.47% 111.41% 52.75% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 117,592 102,370 68,250 51,220 - 43,694 58,239 59.82%
  QoQ % 14.87% 49.99% 33.25% 0.00% 0.00% -24.97% -
  Horiz. % 201.91% 175.78% 117.19% 87.95% 0.00% 75.03% 100.00%
Div Payout % 46.73 % 43.87 % 29.69 % 22.86 % - % 21.70 % 28.81 % 38.09%
  QoQ % 6.52% 47.76% 29.88% 0.00% 0.00% -24.68% -
  Horiz. % 162.20% 152.27% 103.05% 79.35% 0.00% 75.32% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 806,758 761,566 726,278 689,796 654,183 309,724 587,196 23.61%
  QoQ % 5.93% 4.86% 5.29% 5.44% 111.21% -47.25% -
  Horiz. % 137.39% 129.70% 123.69% 117.47% 111.41% 52.75% 100.00%
NOSH 734,953 731,221 731,251 731,724 730,931 364,124 363,995 59.82%
  QoQ % 0.51% -0.00% -0.06% 0.11% 100.74% 0.04% -
  Horiz. % 201.91% 200.89% 200.90% 201.03% 200.81% 100.04% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.67 % 22.63 % 22.65 % 22.28 % 21.57 % 21.63 % 21.94 % 2.21%
  QoQ % 0.18% -0.09% 1.66% 3.29% -0.28% -1.41% -
  Horiz. % 103.33% 103.14% 103.24% 101.55% 98.31% 98.59% 100.00%
ROE 31.19 % 30.64 % 31.66 % 32.48 % 32.63 % 65.02 % 34.42 % -6.36%
  QoQ % 1.80% -3.22% -2.52% -0.46% -49.82% 88.90% -
  Horiz. % 90.62% 89.02% 91.98% 94.36% 94.80% 188.90% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 151.31 141.14 138.99 137.40 135.54 255.70 253.07 -29.05%
  QoQ % 7.21% 1.55% 1.16% 1.37% -46.99% 1.04% -
  Horiz. % 59.79% 55.77% 54.92% 54.29% 53.56% 101.04% 100.00%
EPS 34.24 31.88 31.44 30.62 29.20 27.65 55.53 -27.58%
  QoQ % 7.40% 1.40% 2.68% 4.86% 5.61% -50.21% -
  Horiz. % 61.66% 57.41% 56.62% 55.14% 52.58% 49.79% 100.00%
DPS 16.00 14.00 9.33 7.00 0.00 12.00 16.00 -
  QoQ % 14.29% 50.05% 33.29% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 87.50% 58.31% 43.75% 0.00% 75.00% 100.00%
NAPS 1.0977 1.0415 0.9932 0.9427 0.8950 0.8506 1.6132 -22.66%
  QoQ % 5.40% 4.86% 5.36% 5.33% 5.22% -47.27% -
  Horiz. % 68.04% 64.56% 61.57% 58.44% 55.48% 52.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,361,468
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.08 30.70 30.24 29.91 29.47 27.70 27.40 13.39%
  QoQ % 7.75% 1.52% 1.10% 1.49% 6.39% 1.09% -
  Horiz. % 120.73% 112.04% 110.36% 109.16% 107.55% 101.09% 100.00%
EPS 7.49 6.94 6.84 6.67 6.35 5.99 6.01 15.82%
  QoQ % 7.93% 1.46% 2.55% 5.04% 6.01% -0.33% -
  Horiz. % 124.63% 115.47% 113.81% 110.98% 105.66% 99.67% 100.00%
DPS 3.50 3.05 2.03 1.52 0.00 1.30 1.73 60.03%
  QoQ % 14.75% 50.25% 33.55% 0.00% 0.00% -24.86% -
  Horiz. % 202.31% 176.30% 117.34% 87.86% 0.00% 75.14% 100.00%
NAPS 0.2400 0.2266 0.2161 0.2052 0.1946 0.0921 0.1747 23.60%
  QoQ % 5.91% 4.86% 5.31% 5.45% 111.29% -47.28% -
  Horiz. % 137.38% 129.71% 123.70% 117.46% 111.39% 52.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.4000 4.9400 4.7500 4.4000 4.0200 6.6200 4.8700 -
P/RPS 4.23 3.50 3.42 3.20 2.97 2.59 1.92 69.40%
  QoQ % 20.86% 2.34% 6.88% 7.74% 14.67% 34.90% -
  Horiz. % 220.31% 182.29% 178.13% 166.67% 154.69% 134.90% 100.00%
P/EPS 18.69 15.48 15.11 14.37 13.77 11.97 8.77 65.68%
  QoQ % 20.74% 2.45% 5.15% 4.36% 15.04% 36.49% -
  Horiz. % 213.11% 176.51% 172.29% 163.85% 157.01% 136.49% 100.00%
EY 5.35 6.46 6.62 6.96 7.26 8.35 11.40 -39.64%
  QoQ % -17.18% -2.42% -4.89% -4.13% -13.05% -26.75% -
  Horiz. % 46.93% 56.67% 58.07% 61.05% 63.68% 73.25% 100.00%
DY 2.50 2.83 1.96 1.59 0.00 1.81 3.29 -16.74%
  QoQ % -11.66% 44.39% 23.27% 0.00% 0.00% -44.98% -
  Horiz. % 75.99% 86.02% 59.57% 48.33% 0.00% 55.02% 100.00%
P/NAPS 5.83 4.74 4.78 4.67 4.49 7.78 3.02 55.10%
  QoQ % 23.00% -0.84% 2.36% 4.01% -42.29% 157.62% -
  Horiz. % 193.05% 156.95% 158.28% 154.64% 148.68% 257.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 07/05/13 05/02/13 06/11/12 07/08/12 09/05/12 22/02/12 -
Price 6.7900 5.4500 4.6500 4.8900 4.5000 6.5100 6.6400 -
P/RPS 4.49 3.86 3.35 3.56 3.32 2.55 2.62 43.25%
  QoQ % 16.32% 15.22% -5.90% 7.23% 30.20% -2.67% -
  Horiz. % 171.37% 147.33% 127.86% 135.88% 126.72% 97.33% 100.00%
P/EPS 19.83 17.08 14.79 15.97 15.41 11.77 11.96 40.13%
  QoQ % 16.10% 15.48% -7.39% 3.63% 30.93% -1.59% -
  Horiz. % 165.80% 142.81% 123.66% 133.53% 128.85% 98.41% 100.00%
EY 5.04 5.86 6.76 6.26 6.49 8.50 8.36 -28.66%
  QoQ % -13.99% -13.31% 7.99% -3.54% -23.65% 1.67% -
  Horiz. % 60.29% 70.10% 80.86% 74.88% 77.63% 101.67% 100.00%
DY 2.36 2.57 2.01 1.43 0.00 1.84 2.41 -1.39%
  QoQ % -8.17% 27.86% 40.56% 0.00% 0.00% -23.65% -
  Horiz. % 97.93% 106.64% 83.40% 59.34% 0.00% 76.35% 100.00%
P/NAPS 6.19 5.23 4.68 5.19 5.03 7.65 4.12 31.21%
  QoQ % 18.36% 11.75% -9.83% 3.18% -34.25% 85.68% -
  Horiz. % 150.24% 126.94% 113.59% 125.97% 122.09% 185.68% 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.
 


 

246  206  492  1352 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.455+0.01 
 MYEG 1.30+0.05 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 ARMADA 0.45+0.01 
 HSI-H8B 0.19+0.005 
 SAPNRG 0.2750.00 
 MTAG 0.505+0.02 
 HSI-C7F 0.36-0.01 
Partners & Brokers