Highlights

[HARTA] QoQ Cumulative Quarter Result on 2013-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 11-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     45.87%    YoY -     6.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 554,436 279,198 1,107,079 826,787 558,967 278,014 1,032,036 -33.89%
  QoQ % 98.58% -74.78% 33.90% 47.91% 101.06% -73.06% -
  Horiz. % 53.72% 27.05% 107.27% 80.11% 54.16% 26.94% 100.00%
PBT 140,553 75,651 308,951 238,890 164,217 81,917 304,099 -40.19%
  QoQ % 85.79% -75.51% 29.33% 45.47% 100.47% -73.06% -
  Horiz. % 46.22% 24.88% 101.60% 78.56% 54.00% 26.94% 100.00%
Tax -34,998 -18,410 -75,658 -54,560 -37,876 -18,902 -70,506 -37.28%
  QoQ % -90.10% 75.67% -38.67% -44.05% -100.38% 73.19% -
  Horiz. % 49.64% 26.11% 107.31% 77.38% 53.72% 26.81% 100.00%
NP 105,555 57,241 233,293 184,330 126,341 63,015 233,593 -41.09%
  QoQ % 84.40% -75.46% 26.56% 45.90% 100.49% -73.02% -
  Horiz. % 45.19% 24.50% 99.87% 78.91% 54.09% 26.98% 100.00%
NP to SH 105,247 57,087 232,813 184,061 126,185 62,912 233,337 -41.16%
  QoQ % 84.36% -75.48% 26.49% 45.87% 100.57% -73.04% -
  Horiz. % 45.11% 24.47% 99.78% 78.88% 54.08% 26.96% 100.00%
Tax Rate 24.90 % 24.34 % 24.49 % 22.84 % 23.06 % 23.07 % 23.19 % 4.85%
  QoQ % 2.30% -0.61% 7.22% -0.95% -0.04% -0.52% -
  Horiz. % 107.37% 104.96% 105.61% 98.49% 99.44% 99.48% 100.00%
Total Cost 448,881 221,957 873,786 642,457 432,626 214,999 798,443 -31.86%
  QoQ % 102.24% -74.60% 36.01% 48.50% 101.22% -73.07% -
  Horiz. % 56.22% 27.80% 109.44% 80.46% 54.18% 26.93% 100.00%
Net Worth 1,109,171 1,014,409 935,616 913,633 872,637 806,758 761,566 28.46%
  QoQ % 9.34% 8.42% 2.41% 4.70% 8.17% 5.93% -
  Horiz. % 145.64% 133.20% 122.85% 119.97% 114.58% 105.93% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 53,854 30,244 107,559 81,541 55,506 29,398 102,370 -34.81%
  QoQ % 78.06% -71.88% 31.91% 46.90% 88.81% -71.28% -
  Horiz. % 52.61% 29.54% 105.07% 79.65% 54.22% 28.72% 100.00%
Div Payout % 51.17 % 52.98 % 46.20 % 44.30 % 43.99 % 46.73 % 43.87 % 10.80%
  QoQ % -3.42% 14.68% 4.29% 0.70% -5.86% 6.52% -
  Horiz. % 116.64% 120.77% 105.31% 100.98% 100.27% 106.52% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,109,171 1,014,409 935,616 913,633 872,637 806,758 761,566 28.46%
  QoQ % 9.34% 8.42% 2.41% 4.70% 8.17% 5.93% -
  Horiz. % 145.64% 133.20% 122.85% 119.97% 114.58% 105.93% 100.00%
NOSH 769,349 756,119 741,787 741,284 740,088 734,953 731,221 3.44%
  QoQ % 1.75% 1.93% 0.07% 0.16% 0.70% 0.51% -
  Horiz. % 105.21% 103.40% 101.45% 101.38% 101.21% 100.51% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.04 % 20.50 % 21.07 % 22.29 % 22.60 % 22.67 % 22.63 % -10.87%
  QoQ % -7.12% -2.71% -5.47% -1.37% -0.31% 0.18% -
  Horiz. % 84.14% 90.59% 93.11% 98.50% 99.87% 100.18% 100.00%
ROE 9.49 % 5.63 % 24.88 % 20.15 % 14.46 % 7.80 % 30.64 % -54.19%
  QoQ % 68.56% -77.37% 23.47% 39.35% 85.38% -74.54% -
  Horiz. % 30.97% 18.37% 81.20% 65.76% 47.19% 25.46% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.07 36.93 149.24 111.53 75.53 37.83 141.14 -36.09%
  QoQ % 95.15% -75.25% 33.81% 47.66% 99.66% -73.20% -
  Horiz. % 51.06% 26.17% 105.74% 79.02% 53.51% 26.80% 100.00%
EPS 13.68 7.55 31.39 24.83 17.05 8.56 31.88 -43.08%
  QoQ % 81.19% -75.95% 26.42% 45.63% 99.18% -73.15% -
  Horiz. % 42.91% 23.68% 98.46% 77.89% 53.48% 26.85% 100.00%
DPS 7.00 4.00 14.50 11.00 7.50 4.00 14.00 -36.98%
  QoQ % 75.00% -72.41% 31.82% 46.67% 87.50% -71.43% -
  Horiz. % 50.00% 28.57% 103.57% 78.57% 53.57% 28.57% 100.00%
NAPS 1.4417 1.3416 1.2613 1.2325 1.1791 1.0977 1.0415 24.18%
  QoQ % 7.46% 6.37% 2.34% 4.53% 7.42% 5.40% -
  Horiz. % 138.43% 128.81% 121.10% 118.34% 113.21% 105.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.44 8.28 32.83 24.52 16.58 8.24 30.60 -33.89%
  QoQ % 98.55% -74.78% 33.89% 47.89% 101.21% -73.07% -
  Horiz. % 53.73% 27.06% 107.29% 80.13% 54.18% 26.93% 100.00%
EPS 3.12 1.69 6.90 5.46 3.74 1.87 6.92 -41.17%
  QoQ % 84.62% -75.51% 26.37% 45.99% 100.00% -72.98% -
  Horiz. % 45.09% 24.42% 99.71% 78.90% 54.05% 27.02% 100.00%
DPS 1.60 0.90 3.19 2.42 1.65 0.87 3.04 -34.79%
  QoQ % 77.78% -71.79% 31.82% 46.67% 89.66% -71.38% -
  Horiz. % 52.63% 29.61% 104.93% 79.61% 54.28% 28.62% 100.00%
NAPS 0.3289 0.3008 0.2775 0.2709 0.2588 0.2392 0.2258 28.47%
  QoQ % 9.34% 8.40% 2.44% 4.68% 8.19% 5.93% -
  Horiz. % 145.66% 133.22% 122.90% 119.97% 114.61% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.0800 6.2100 6.8500 7.2300 7.4800 6.4000 4.9400 -
P/RPS 9.82 16.82 4.59 6.48 9.90 16.92 3.50 98.80%
  QoQ % -41.62% 266.45% -29.17% -34.55% -41.49% 383.43% -
  Horiz. % 280.57% 480.57% 131.14% 185.14% 282.86% 483.43% 100.00%
P/EPS 51.75 82.25 21.83 29.12 43.87 74.77 15.48 123.41%
  QoQ % -37.08% 276.78% -25.03% -33.62% -41.33% 383.01% -
  Horiz. % 334.30% 531.33% 141.02% 188.11% 283.40% 483.01% 100.00%
EY 1.93 1.22 4.58 3.43 2.28 1.34 6.46 -55.28%
  QoQ % 58.20% -73.36% 33.53% 50.44% 70.15% -79.26% -
  Horiz. % 29.88% 18.89% 70.90% 53.10% 35.29% 20.74% 100.00%
DY 0.99 0.64 2.12 1.52 1.00 0.62 2.83 -50.32%
  QoQ % 54.69% -69.81% 39.47% 52.00% 61.29% -78.09% -
  Horiz. % 34.98% 22.61% 74.91% 53.71% 35.34% 21.91% 100.00%
P/NAPS 4.91 4.63 5.43 5.87 6.34 5.83 4.74 2.37%
  QoQ % 6.05% -14.73% -7.50% -7.41% 8.75% 23.00% -
  Horiz. % 103.59% 97.68% 114.56% 123.84% 133.76% 123.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 05/08/14 06/05/14 11/02/14 12/11/13 06/08/13 07/05/13 -
Price 6.8000 6.7200 6.0200 7.0100 7.5500 6.7900 5.4500 -
P/RPS 9.44 18.20 4.03 6.29 10.00 17.95 3.86 81.42%
  QoQ % -48.13% 351.61% -35.93% -37.10% -44.29% 365.03% -
  Horiz. % 244.56% 471.50% 104.40% 162.95% 259.07% 465.03% 100.00%
P/EPS 49.71 89.01 19.18 28.23 44.28 79.32 17.08 103.71%
  QoQ % -44.15% 364.08% -32.06% -36.25% -44.18% 364.40% -
  Horiz. % 291.04% 521.14% 112.30% 165.28% 259.25% 464.40% 100.00%
EY 2.01 1.12 5.21 3.54 2.26 1.26 5.86 -50.97%
  QoQ % 79.46% -78.50% 47.18% 56.64% 79.37% -78.50% -
  Horiz. % 34.30% 19.11% 88.91% 60.41% 38.57% 21.50% 100.00%
DY 1.03 0.60 2.41 1.57 0.99 0.59 2.57 -45.61%
  QoQ % 71.67% -75.10% 53.50% 58.59% 67.80% -77.04% -
  Horiz. % 40.08% 23.35% 93.77% 61.09% 38.52% 22.96% 100.00%
P/NAPS 4.72 5.01 4.77 5.69 6.40 6.19 5.23 -6.61%
  QoQ % -5.79% 5.03% -16.17% -11.09% 3.39% 18.36% -
  Horiz. % 90.25% 95.79% 91.20% 108.80% 122.37% 118.36% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers