Highlights

[HARTA] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -5.13%    YoY -     -0.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,121,133 1,108,872 1,116,792 1,107,079 1,102,382 1,117,934 1,112,056 0.54%
  QoQ % 1.11% -0.71% 0.88% 0.43% -1.39% 0.53% -
  Horiz. % 100.82% 99.71% 100.43% 99.55% 99.13% 100.53% 100.00%
PBT 279,400 281,106 302,604 308,951 318,520 328,434 327,668 -10.05%
  QoQ % -0.61% -7.10% -2.05% -3.00% -3.02% 0.23% -
  Horiz. % 85.27% 85.79% 92.35% 94.29% 97.21% 100.23% 100.00%
Tax -72,468 -69,996 -73,640 -75,658 -72,746 -75,752 -75,608 -2.78%
  QoQ % -3.53% 4.95% 2.67% -4.00% 3.97% -0.19% -
  Horiz. % 95.85% 92.58% 97.40% 100.07% 96.22% 100.19% 100.00%
NP 206,932 211,110 228,964 233,293 245,773 252,682 252,060 -12.29%
  QoQ % -1.98% -7.80% -1.86% -5.08% -2.73% 0.25% -
  Horiz. % 82.10% 83.75% 90.84% 92.55% 97.51% 100.25% 100.00%
NP to SH 206,352 210,494 228,348 232,813 245,414 252,370 251,648 -12.36%
  QoQ % -1.97% -7.82% -1.92% -5.13% -2.76% 0.29% -
  Horiz. % 82.00% 83.65% 90.74% 92.52% 97.52% 100.29% 100.00%
Tax Rate 25.94 % 24.90 % 24.34 % 24.49 % 22.84 % 23.06 % 23.07 % 8.11%
  QoQ % 4.18% 2.30% -0.61% 7.22% -0.95% -0.04% -
  Horiz. % 112.44% 107.93% 105.50% 106.16% 99.00% 99.96% 100.00%
Total Cost 914,201 897,762 887,828 873,786 856,609 865,252 859,996 4.15%
  QoQ % 1.83% 1.12% 1.61% 2.01% -1.00% 0.61% -
  Horiz. % 106.30% 104.39% 103.24% 101.60% 99.61% 100.61% 100.00%
Net Worth 1,172,238 1,109,171 1,014,409 935,616 913,633 872,637 806,758 28.20%
  QoQ % 5.69% 9.34% 8.42% 2.41% 4.70% 8.17% -
  Horiz. % 145.30% 137.48% 125.74% 115.97% 113.25% 108.17% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 103,330 107,708 120,979 107,559 108,721 111,013 117,592 -8.24%
  QoQ % -4.06% -10.97% 12.48% -1.07% -2.06% -5.60% -
  Horiz. % 87.87% 91.60% 102.88% 91.47% 92.46% 94.40% 100.00%
Div Payout % 50.08 % 51.17 % 52.98 % 46.20 % 44.30 % 43.99 % 46.73 % 4.71%
  QoQ % -2.13% -3.42% 14.68% 4.29% 0.70% -5.86% -
  Horiz. % 107.17% 109.50% 113.37% 98.87% 94.80% 94.14% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,172,238 1,109,171 1,014,409 935,616 913,633 872,637 806,758 28.20%
  QoQ % 5.69% 9.34% 8.42% 2.41% 4.70% 8.17% -
  Horiz. % 145.30% 137.48% 125.74% 115.97% 113.25% 108.17% 100.00%
NOSH 774,982 769,349 756,119 741,787 741,284 740,088 734,953 3.59%
  QoQ % 0.73% 1.75% 1.93% 0.07% 0.16% 0.70% -
  Horiz. % 105.45% 104.68% 102.88% 100.93% 100.86% 100.70% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.46 % 19.04 % 20.50 % 21.07 % 22.29 % 22.60 % 22.67 % -12.77%
  QoQ % -3.05% -7.12% -2.71% -5.47% -1.37% -0.31% -
  Horiz. % 81.43% 83.99% 90.43% 92.94% 98.32% 99.69% 100.00%
ROE 17.60 % 18.98 % 22.51 % 24.88 % 26.86 % 28.92 % 31.19 % -31.64%
  QoQ % -7.27% -15.68% -9.53% -7.37% -7.12% -7.28% -
  Horiz. % 56.43% 60.85% 72.17% 79.77% 86.12% 92.72% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 144.67 144.13 147.70 149.24 148.71 151.05 151.31 -2.94%
  QoQ % 0.37% -2.42% -1.03% 0.36% -1.55% -0.17% -
  Horiz. % 95.61% 95.25% 97.61% 98.63% 98.28% 99.83% 100.00%
EPS 26.63 27.36 30.20 31.39 33.11 34.10 34.24 -15.39%
  QoQ % -2.67% -9.40% -3.79% -5.19% -2.90% -0.41% -
  Horiz. % 77.77% 79.91% 88.20% 91.68% 96.70% 99.59% 100.00%
DPS 13.33 14.00 16.00 14.50 14.67 15.00 16.00 -11.43%
  QoQ % -4.79% -12.50% 10.34% -1.16% -2.20% -6.25% -
  Horiz. % 83.31% 87.50% 100.00% 90.62% 91.69% 93.75% 100.00%
NAPS 1.5126 1.4417 1.3416 1.2613 1.2325 1.1791 1.0977 23.76%
  QoQ % 4.92% 7.46% 6.37% 2.34% 4.53% 7.42% -
  Horiz. % 137.80% 131.34% 122.22% 114.90% 112.28% 107.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.71 32.35 32.58 32.30 32.16 32.62 32.44 0.55%
  QoQ % 1.11% -0.71% 0.87% 0.44% -1.41% 0.55% -
  Horiz. % 100.83% 99.72% 100.43% 99.57% 99.14% 100.55% 100.00%
EPS 6.02 6.14 6.66 6.79 7.16 7.36 7.34 -12.35%
  QoQ % -1.95% -7.81% -1.91% -5.17% -2.72% 0.27% -
  Horiz. % 82.02% 83.65% 90.74% 92.51% 97.55% 100.27% 100.00%
DPS 3.01 3.14 3.53 3.14 3.17 3.24 3.43 -8.32%
  QoQ % -4.14% -11.05% 12.42% -0.95% -2.16% -5.54% -
  Horiz. % 87.76% 91.55% 102.92% 91.55% 92.42% 94.46% 100.00%
NAPS 0.3420 0.3236 0.2960 0.2730 0.2666 0.2546 0.2354 28.19%
  QoQ % 5.69% 9.32% 8.42% 2.40% 4.71% 8.16% -
  Horiz. % 145.28% 137.47% 125.74% 115.97% 113.25% 108.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.0300 7.0800 6.2100 6.8500 7.2300 7.4800 6.4000 -
P/RPS 4.86 4.91 4.20 4.59 4.86 4.95 4.23 9.67%
  QoQ % -1.02% 16.90% -8.50% -5.56% -1.82% 17.02% -
  Horiz. % 114.89% 116.08% 99.29% 108.51% 114.89% 117.02% 100.00%
P/EPS 26.40 25.88 20.56 21.83 21.84 21.94 18.69 25.81%
  QoQ % 2.01% 25.88% -5.82% -0.05% -0.46% 17.39% -
  Horiz. % 141.25% 138.47% 110.01% 116.80% 116.85% 117.39% 100.00%
EY 3.79 3.86 4.86 4.58 4.58 4.56 5.35 -20.48%
  QoQ % -1.81% -20.58% 6.11% 0.00% 0.44% -14.77% -
  Horiz. % 70.84% 72.15% 90.84% 85.61% 85.61% 85.23% 100.00%
DY 1.90 1.98 2.58 2.12 2.03 2.01 2.50 -16.68%
  QoQ % -4.04% -23.26% 21.70% 4.43% 1.00% -19.60% -
  Horiz. % 76.00% 79.20% 103.20% 84.80% 81.20% 80.40% 100.00%
P/NAPS 4.65 4.91 4.63 5.43 5.87 6.34 5.83 -13.96%
  QoQ % -5.30% 6.05% -14.73% -7.50% -7.41% 8.75% -
  Horiz. % 79.76% 84.22% 79.42% 93.14% 100.69% 108.75% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 18/11/14 05/08/14 06/05/14 11/02/14 12/11/13 06/08/13 -
Price 7.5500 6.8000 6.7200 6.0200 7.0100 7.5500 6.7900 -
P/RPS 5.22 4.72 4.55 4.03 4.71 5.00 4.49 10.53%
  QoQ % 10.59% 3.74% 12.90% -14.44% -5.80% 11.36% -
  Horiz. % 116.26% 105.12% 101.34% 89.76% 104.90% 111.36% 100.00%
P/EPS 28.36 24.85 22.25 19.18 21.17 22.14 19.83 26.85%
  QoQ % 14.12% 11.69% 16.01% -9.40% -4.38% 11.65% -
  Horiz. % 143.02% 125.32% 112.20% 96.72% 106.76% 111.65% 100.00%
EY 3.53 4.02 4.49 5.21 4.72 4.52 5.04 -21.08%
  QoQ % -12.19% -10.47% -13.82% 10.38% 4.42% -10.32% -
  Horiz. % 70.04% 79.76% 89.09% 103.37% 93.65% 89.68% 100.00%
DY 1.77 2.06 2.38 2.41 2.09 1.99 2.36 -17.41%
  QoQ % -14.08% -13.45% -1.24% 15.31% 5.03% -15.68% -
  Horiz. % 75.00% 87.29% 100.85% 102.12% 88.56% 84.32% 100.00%
P/NAPS 4.99 4.72 5.01 4.77 5.69 6.40 6.19 -13.35%
  QoQ % 5.72% -5.79% 5.03% -16.17% -11.09% 3.39% -
  Horiz. % 80.61% 76.25% 80.94% 77.06% 91.92% 103.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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