Highlights

[HARTA] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -73.04%    YoY -     17.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,107,079 826,787 558,967 278,014 1,032,036 762,262 502,697 69.35%
  QoQ % 33.90% 47.91% 101.06% -73.06% 35.39% 51.63% -
  Horiz. % 220.23% 164.47% 111.19% 55.30% 205.30% 151.63% 100.00%
PBT 308,951 238,890 164,217 81,917 304,099 224,564 146,196 64.75%
  QoQ % 29.33% 45.47% 100.47% -73.06% 35.42% 53.60% -
  Horiz. % 211.33% 163.40% 112.33% 56.03% 208.01% 153.60% 100.00%
Tax -75,658 -54,560 -37,876 -18,902 -70,506 -51,933 -34,186 69.91%
  QoQ % -38.67% -44.05% -100.38% 73.19% -35.76% -51.91% -
  Horiz. % 221.31% 159.60% 110.79% 55.29% 206.24% 151.91% 100.00%
NP 233,293 184,330 126,341 63,015 233,593 172,631 112,010 63.16%
  QoQ % 26.56% 45.90% 100.49% -73.02% 35.31% 54.12% -
  Horiz. % 208.28% 164.57% 112.79% 56.26% 208.55% 154.12% 100.00%
NP to SH 232,813 184,061 126,185 62,912 233,337 172,429 112,027 62.92%
  QoQ % 26.49% 45.87% 100.57% -73.04% 35.32% 53.92% -
  Horiz. % 207.82% 164.30% 112.64% 56.16% 208.29% 153.92% 100.00%
Tax Rate 24.49 % 22.84 % 23.06 % 23.07 % 23.19 % 23.13 % 23.38 % 3.14%
  QoQ % 7.22% -0.95% -0.04% -0.52% 0.26% -1.07% -
  Horiz. % 104.75% 97.69% 98.63% 98.67% 99.19% 98.93% 100.00%
Total Cost 873,786 642,457 432,626 214,999 798,443 589,631 390,687 71.11%
  QoQ % 36.01% 48.50% 101.22% -73.07% 35.41% 50.92% -
  Horiz. % 223.65% 164.44% 110.73% 55.03% 204.37% 150.92% 100.00%
Net Worth 935,616 913,633 872,637 806,758 761,566 726,278 689,796 22.56%
  QoQ % 2.41% 4.70% 8.17% 5.93% 4.86% 5.29% -
  Horiz. % 135.64% 132.45% 126.51% 116.96% 110.40% 105.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 107,559 81,541 55,506 29,398 102,370 51,187 25,610 160.54%
  QoQ % 31.91% 46.90% 88.81% -71.28% 99.99% 99.87% -
  Horiz. % 419.98% 318.39% 216.74% 114.79% 399.72% 199.87% 100.00%
Div Payout % 46.20 % 44.30 % 43.99 % 46.73 % 43.87 % 29.69 % 22.86 % 59.92%
  QoQ % 4.29% 0.70% -5.86% 6.52% 47.76% 29.88% -
  Horiz. % 202.10% 193.79% 192.43% 204.42% 191.91% 129.88% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 935,616 913,633 872,637 806,758 761,566 726,278 689,796 22.56%
  QoQ % 2.41% 4.70% 8.17% 5.93% 4.86% 5.29% -
  Horiz. % 135.64% 132.45% 126.51% 116.96% 110.40% 105.29% 100.00%
NOSH 741,787 741,284 740,088 734,953 731,221 731,251 731,724 0.92%
  QoQ % 0.07% 0.16% 0.70% 0.51% -0.00% -0.06% -
  Horiz. % 101.38% 101.31% 101.14% 100.44% 99.93% 99.94% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 21.07 % 22.29 % 22.60 % 22.67 % 22.63 % 22.65 % 22.28 % -3.66%
  QoQ % -5.47% -1.37% -0.31% 0.18% -0.09% 1.66% -
  Horiz. % 94.57% 100.04% 101.44% 101.75% 101.57% 101.66% 100.00%
ROE 24.88 % 20.15 % 14.46 % 7.80 % 30.64 % 23.74 % 16.24 % 32.93%
  QoQ % 23.47% 39.35% 85.38% -74.54% 29.06% 46.18% -
  Horiz. % 153.20% 124.08% 89.04% 48.03% 188.67% 146.18% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 149.24 111.53 75.53 37.83 141.14 104.24 68.70 67.81%
  QoQ % 33.81% 47.66% 99.66% -73.20% 35.40% 51.73% -
  Horiz. % 217.23% 162.34% 109.94% 55.07% 205.44% 151.73% 100.00%
EPS 31.39 24.83 17.05 8.56 31.88 23.58 15.31 61.46%
  QoQ % 26.42% 45.63% 99.18% -73.15% 35.20% 54.02% -
  Horiz. % 205.03% 162.18% 111.37% 55.91% 208.23% 154.02% 100.00%
DPS 14.50 11.00 7.50 4.00 14.00 7.00 3.50 158.17%
  QoQ % 31.82% 46.67% 87.50% -71.43% 100.00% 100.00% -
  Horiz. % 414.29% 314.29% 214.29% 114.29% 400.00% 200.00% 100.00%
NAPS 1.2613 1.2325 1.1791 1.0977 1.0415 0.9932 0.9427 21.44%
  QoQ % 2.34% 4.53% 7.42% 5.40% 4.86% 5.36% -
  Horiz. % 133.80% 130.74% 125.08% 116.44% 110.48% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.83 24.52 16.58 8.24 30.60 22.60 14.91 69.33%
  QoQ % 33.89% 47.89% 101.21% -73.07% 35.40% 51.58% -
  Horiz. % 220.19% 164.45% 111.20% 55.26% 205.23% 151.58% 100.00%
EPS 6.90 5.46 3.74 1.87 6.92 5.11 3.32 62.93%
  QoQ % 26.37% 45.99% 100.00% -72.98% 35.42% 53.92% -
  Horiz. % 207.83% 164.46% 112.65% 56.33% 208.43% 153.92% 100.00%
DPS 3.19 2.42 1.65 0.87 3.04 1.52 0.76 160.43%
  QoQ % 31.82% 46.67% 89.66% -71.38% 100.00% 100.00% -
  Horiz. % 419.74% 318.42% 217.11% 114.47% 400.00% 200.00% 100.00%
NAPS 0.2775 0.2709 0.2588 0.2392 0.2258 0.2154 0.2046 22.55%
  QoQ % 2.44% 4.68% 8.19% 5.93% 4.83% 5.28% -
  Horiz. % 135.63% 132.40% 126.49% 116.91% 110.36% 105.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.8500 7.2300 7.4800 6.4000 4.9400 4.7500 4.4000 -
P/RPS 4.59 6.48 9.90 16.92 3.50 4.56 6.40 -19.89%
  QoQ % -29.17% -34.55% -41.49% 383.43% -23.25% -28.75% -
  Horiz. % 71.72% 101.25% 154.69% 264.38% 54.69% 71.25% 100.00%
P/EPS 21.83 29.12 43.87 74.77 15.48 20.14 28.74 -16.77%
  QoQ % -25.03% -33.62% -41.33% 383.01% -23.14% -29.92% -
  Horiz. % 75.96% 101.32% 152.64% 260.16% 53.86% 70.08% 100.00%
EY 4.58 3.43 2.28 1.34 6.46 4.96 3.48 20.11%
  QoQ % 33.53% 50.44% 70.15% -79.26% 30.24% 42.53% -
  Horiz. % 131.61% 98.56% 65.52% 38.51% 185.63% 142.53% 100.00%
DY 2.12 1.52 1.00 0.62 2.83 1.47 0.80 91.61%
  QoQ % 39.47% 52.00% 61.29% -78.09% 92.52% 83.75% -
  Horiz. % 265.00% 190.00% 125.00% 77.50% 353.75% 183.75% 100.00%
P/NAPS 5.43 5.87 6.34 5.83 4.74 4.78 4.67 10.58%
  QoQ % -7.50% -7.41% 8.75% 23.00% -0.84% 2.36% -
  Horiz. % 116.27% 125.70% 135.76% 124.84% 101.50% 102.36% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 11/02/14 12/11/13 06/08/13 07/05/13 05/02/13 06/11/12 -
Price 6.0200 7.0100 7.5500 6.7900 5.4500 4.6500 4.8900 -
P/RPS 4.03 6.29 10.00 17.95 3.86 4.46 7.12 -31.60%
  QoQ % -35.93% -37.10% -44.29% 365.03% -13.45% -37.36% -
  Horiz. % 56.60% 88.34% 140.45% 252.11% 54.21% 62.64% 100.00%
P/EPS 19.18 28.23 44.28 79.32 17.08 19.72 31.94 -28.84%
  QoQ % -32.06% -36.25% -44.18% 364.40% -13.39% -38.26% -
  Horiz. % 60.05% 88.38% 138.63% 248.34% 53.48% 61.74% 100.00%
EY 5.21 3.54 2.26 1.26 5.86 5.07 3.13 40.50%
  QoQ % 47.18% 56.64% 79.37% -78.50% 15.58% 61.98% -
  Horiz. % 166.45% 113.10% 72.20% 40.26% 187.22% 161.98% 100.00%
DY 2.41 1.57 0.99 0.59 2.57 1.51 0.72 123.93%
  QoQ % 53.50% 58.59% 67.80% -77.04% 70.20% 109.72% -
  Horiz. % 334.72% 218.06% 137.50% 81.94% 356.94% 209.72% 100.00%
P/NAPS 4.77 5.69 6.40 6.19 5.23 4.68 5.19 -5.48%
  QoQ % -16.17% -11.09% 3.39% 18.36% 11.75% -9.83% -
  Horiz. % 91.91% 109.63% 123.31% 119.27% 100.77% 90.17% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers