Highlights

[HARTA] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -1.97%    YoY -     -15.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,399,720 1,282,060 1,145,960 1,121,133 1,108,872 1,116,792 1,107,079 16.91%
  QoQ % 9.18% 11.88% 2.21% 1.11% -0.71% 0.88% -
  Horiz. % 126.43% 115.81% 103.51% 101.27% 100.16% 100.88% 100.00%
PBT 309,986 319,696 276,881 279,400 281,106 302,604 308,951 0.22%
  QoQ % -3.04% 15.46% -0.90% -0.61% -7.10% -2.05% -
  Horiz. % 100.33% 103.48% 89.62% 90.44% 90.99% 97.95% 100.00%
Tax -63,300 -68,536 -66,674 -72,468 -69,996 -73,640 -75,658 -11.20%
  QoQ % 7.64% -2.79% 8.00% -3.53% 4.95% 2.67% -
  Horiz. % 83.67% 90.59% 88.13% 95.78% 92.52% 97.33% 100.00%
NP 246,686 251,160 210,207 206,932 211,110 228,964 233,293 3.79%
  QoQ % -1.78% 19.48% 1.58% -1.98% -7.80% -1.86% -
  Horiz. % 105.74% 107.66% 90.10% 88.70% 90.49% 98.14% 100.00%
NP to SH 246,184 250,724 209,733 206,352 210,494 228,348 232,813 3.79%
  QoQ % -1.81% 19.54% 1.64% -1.97% -7.82% -1.92% -
  Horiz. % 105.74% 107.69% 90.09% 88.63% 90.41% 98.08% 100.00%
Tax Rate 20.42 % 21.44 % 24.08 % 25.94 % 24.90 % 24.34 % 24.49 % -11.40%
  QoQ % -4.76% -10.96% -7.17% 4.18% 2.30% -0.61% -
  Horiz. % 83.38% 87.55% 98.33% 105.92% 101.67% 99.39% 100.00%
Total Cost 1,153,034 1,030,900 935,753 914,201 897,762 887,828 873,786 20.29%
  QoQ % 11.85% 10.17% 2.36% 1.83% 1.12% 1.61% -
  Horiz. % 131.96% 117.98% 107.09% 104.63% 102.74% 101.61% 100.00%
Net Worth 141,924,573 1,386,601 61,480,642 1,172,238 1,109,171 1,014,409 935,616 2,735.61%
  QoQ % 10,135.42% -97.74% 5,144.72% 5.69% 9.34% 8.42% -
  Horiz. % 15,169.10% 148.20% 6,571.14% 125.29% 118.55% 108.42% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 131,123 131,097 50,483 103,330 107,708 120,979 107,559 14.10%
  QoQ % 0.02% 159.69% -51.14% -4.06% -10.97% 12.48% -
  Horiz. % 121.91% 121.88% 46.94% 96.07% 100.14% 112.48% 100.00%
Div Payout % 53.26 % 52.29 % 24.07 % 50.08 % 51.17 % 52.98 % 46.20 % 9.93%
  QoQ % 1.86% 117.24% -51.94% -2.13% -3.42% 14.68% -
  Horiz. % 115.28% 113.18% 52.10% 108.40% 110.76% 114.68% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 141,924,573 1,386,601 61,480,642 1,172,238 1,109,171 1,014,409 935,616 2,735.61%
  QoQ % 10,135.42% -97.74% 5,144.72% 5.69% 9.34% 8.42% -
  Horiz. % 15,169.10% 148.20% 6,571.14% 125.29% 118.55% 108.42% 100.00%
NOSH 1,639,041 819,359 776,662 774,982 769,349 756,119 741,787 69.56%
  QoQ % 100.04% 5.50% 0.22% 0.73% 1.75% 1.93% -
  Horiz. % 220.96% 110.46% 104.70% 104.47% 103.72% 101.93% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.62 % 19.59 % 18.34 % 18.46 % 19.04 % 20.50 % 21.07 % -11.23%
  QoQ % -10.06% 6.82% -0.65% -3.05% -7.12% -2.71% -
  Horiz. % 83.63% 92.98% 87.04% 87.61% 90.37% 97.29% 100.00%
ROE 0.17 % 18.08 % 0.34 % 17.60 % 18.98 % 22.51 % 24.88 % -96.39%
  QoQ % -99.06% 5,217.65% -98.07% -7.27% -15.68% -9.53% -
  Horiz. % 0.68% 72.67% 1.37% 70.74% 76.29% 90.47% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.40 156.47 147.55 144.67 144.13 147.70 149.24 -31.05%
  QoQ % -45.42% 6.05% 1.99% 0.37% -2.42% -1.03% -
  Horiz. % 57.22% 104.84% 98.87% 96.94% 96.58% 98.97% 100.00%
EPS 15.02 30.60 13.48 26.63 27.36 30.20 31.39 -38.80%
  QoQ % -50.92% 127.00% -49.38% -2.67% -9.40% -3.79% -
  Horiz. % 47.85% 97.48% 42.94% 84.84% 87.16% 96.21% 100.00%
DPS 8.00 16.00 6.50 13.33 14.00 16.00 14.50 -32.71%
  QoQ % -50.00% 146.15% -51.24% -4.79% -12.50% 10.34% -
  Horiz. % 55.17% 110.34% 44.83% 91.93% 96.55% 110.34% 100.00%
NAPS 86.5900 1.6923 79.1600 1.5126 1.4417 1.3416 1.2613 1,572.31%
  QoQ % 5,016.71% -97.86% 5,133.37% 4.92% 7.46% 6.37% -
  Horiz. % 6,865.14% 134.17% 6,276.06% 119.92% 114.30% 106.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 41.84 38.32 34.25 33.51 33.14 33.38 33.09 16.91%
  QoQ % 9.19% 11.88% 2.21% 1.12% -0.72% 0.88% -
  Horiz. % 126.44% 115.81% 103.51% 101.27% 100.15% 100.88% 100.00%
EPS 7.36 7.49 6.27 6.17 6.29 6.83 6.96 3.79%
  QoQ % -1.74% 19.46% 1.62% -1.91% -7.91% -1.87% -
  Horiz. % 105.75% 107.61% 90.09% 88.65% 90.37% 98.13% 100.00%
DPS 3.92 3.92 1.51 3.09 3.22 3.62 3.21 14.24%
  QoQ % 0.00% 159.60% -51.13% -4.04% -11.05% 12.77% -
  Horiz. % 122.12% 122.12% 47.04% 96.26% 100.31% 112.77% 100.00%
NAPS 42.4218 0.4145 18.3768 0.3504 0.3315 0.3032 0.2797 2,735.34%
  QoQ % 10,134.45% -97.74% 5,144.52% 5.70% 9.33% 8.40% -
  Horiz. % 15,166.89% 148.19% 6,570.18% 125.28% 118.52% 108.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.8500 8.5100 8.6700 7.0300 7.0800 6.2100 6.8500 -
P/RPS 5.68 5.44 5.88 4.86 4.91 4.20 4.59 15.25%
  QoQ % 4.41% -7.48% 20.99% -1.02% 16.90% -8.50% -
  Horiz. % 123.75% 118.52% 128.10% 105.88% 106.97% 91.50% 100.00%
P/EPS 32.29 27.81 32.11 26.40 25.88 20.56 21.83 29.79%
  QoQ % 16.11% -13.39% 21.63% 2.01% 25.88% -5.82% -
  Horiz. % 147.92% 127.39% 147.09% 120.93% 118.55% 94.18% 100.00%
EY 3.10 3.60 3.11 3.79 3.86 4.86 4.58 -22.89%
  QoQ % -13.89% 15.76% -17.94% -1.81% -20.58% 6.11% -
  Horiz. % 67.69% 78.60% 67.90% 82.75% 84.28% 106.11% 100.00%
DY 1.65 1.88 0.75 1.90 1.98 2.58 2.12 -15.38%
  QoQ % -12.23% 150.67% -60.53% -4.04% -23.26% 21.70% -
  Horiz. % 77.83% 88.68% 35.38% 89.62% 93.40% 121.70% 100.00%
P/NAPS 0.06 5.03 0.11 4.65 4.91 4.63 5.43 -95.03%
  QoQ % -98.81% 4,472.73% -97.63% -5.30% 6.05% -14.73% -
  Horiz. % 1.10% 92.63% 2.03% 85.64% 90.42% 85.27% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 05/11/15 04/08/15 05/05/15 10/02/15 18/11/14 05/08/14 06/05/14 -
Price 5.2200 8.6000 8.2200 7.5500 6.8000 6.7200 6.0200 -
P/RPS 6.11 5.50 5.57 5.22 4.72 4.55 4.03 31.94%
  QoQ % 11.09% -1.26% 6.70% 10.59% 3.74% 12.90% -
  Horiz. % 151.61% 136.48% 138.21% 129.53% 117.12% 112.90% 100.00%
P/EPS 34.75 28.10 30.44 28.36 24.85 22.25 19.18 48.56%
  QoQ % 23.67% -7.69% 7.33% 14.12% 11.69% 16.01% -
  Horiz. % 181.18% 146.51% 158.71% 147.86% 129.56% 116.01% 100.00%
EY 2.88 3.56 3.29 3.53 4.02 4.49 5.21 -32.62%
  QoQ % -19.10% 8.21% -6.80% -12.19% -10.47% -13.82% -
  Horiz. % 55.28% 68.33% 63.15% 67.75% 77.16% 86.18% 100.00%
DY 1.53 1.86 0.79 1.77 2.06 2.38 2.41 -26.11%
  QoQ % -17.74% 135.44% -55.37% -14.08% -13.45% -1.24% -
  Horiz. % 63.49% 77.18% 32.78% 73.44% 85.48% 98.76% 100.00%
P/NAPS 0.06 5.08 0.10 4.99 4.72 5.01 4.77 -94.58%
  QoQ % -98.82% 4,980.00% -98.00% 5.72% -5.79% 5.03% -
  Horiz. % 1.26% 106.50% 2.10% 104.61% 98.95% 105.03% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers