Highlights

[HARTA] QoQ Cumulative Quarter Result on 2012-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     32.83%    YoY -     5.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 762,262 502,697 247,678 931,064 690,864 448,913 219,371 128.55%
  QoQ % 51.63% 102.96% -73.40% 34.77% 53.90% 104.64% -
  Horiz. % 347.48% 229.15% 112.90% 424.42% 314.93% 204.64% 100.00%
PBT 224,564 146,196 69,914 258,404 194,123 130,221 70,670 115.38%
  QoQ % 53.60% 109.11% -72.94% 33.11% 49.07% 84.27% -
  Horiz. % 317.76% 206.87% 98.93% 365.65% 274.69% 184.27% 100.00%
Tax -51,933 -34,186 -16,479 -56,972 -42,543 -29,304 -15,924 119.13%
  QoQ % -51.91% -107.45% 71.08% -33.92% -45.18% -84.02% -
  Horiz. % 326.13% 214.68% 103.49% 357.77% 267.16% 184.02% 100.00%
NP 172,631 112,010 53,435 201,432 151,580 100,917 54,746 114.29%
  QoQ % 54.12% 109.62% -73.47% 32.89% 50.20% 84.34% -
  Horiz. % 315.33% 204.60% 97.61% 367.94% 276.88% 184.34% 100.00%
NP to SH 172,429 112,027 53,358 201,380 151,604 100,901 54,774 114.05%
  QoQ % 53.92% 109.95% -73.50% 32.83% 50.25% 84.21% -
  Horiz. % 314.80% 204.53% 97.41% 367.66% 276.78% 184.21% 100.00%
Tax Rate 23.13 % 23.38 % 23.57 % 22.05 % 21.92 % 22.50 % 22.53 % 1.76%
  QoQ % -1.07% -0.81% 6.89% 0.59% -2.58% -0.13% -
  Horiz. % 102.66% 103.77% 104.62% 97.87% 97.29% 99.87% 100.00%
Total Cost 589,631 390,687 194,243 729,632 539,284 347,996 164,625 133.19%
  QoQ % 50.92% 101.13% -73.38% 35.30% 54.97% 111.39% -
  Horiz. % 358.17% 237.32% 117.99% 443.21% 327.58% 211.39% 100.00%
Net Worth 726,278 689,796 654,183 309,724 587,197 555,228 529,045 23.40%
  QoQ % 5.29% 5.44% 111.21% -47.25% 5.76% 4.95% -
  Horiz. % 137.28% 130.39% 123.65% 58.54% 110.99% 104.95% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 51,187 25,610 - 43,694 43,679 21,832 - -
  QoQ % 99.87% 0.00% 0.00% 0.04% 100.07% 0.00% -
  Horiz. % 234.46% 117.31% 0.00% 200.14% 200.07% 100.00% -
Div Payout % 29.69 % 22.86 % - % 21.70 % 28.81 % 21.64 % - % -
  QoQ % 29.88% 0.00% 0.00% -24.68% 33.13% 0.00% -
  Horiz. % 137.20% 105.64% 0.00% 100.28% 133.13% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 726,278 689,796 654,183 309,724 587,197 555,228 529,045 23.40%
  QoQ % 5.29% 5.44% 111.21% -47.25% 5.76% 4.95% -
  Horiz. % 137.28% 130.39% 123.65% 58.54% 110.99% 104.95% 100.00%
NOSH 731,251 731,724 730,931 364,124 363,995 363,869 363,705 58.96%
  QoQ % -0.06% 0.11% 100.74% 0.04% 0.03% 0.05% -
  Horiz. % 201.06% 201.19% 200.97% 100.12% 100.08% 100.05% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.65 % 22.28 % 21.57 % 21.63 % 21.94 % 22.48 % 24.96 % -6.24%
  QoQ % 1.66% 3.29% -0.28% -1.41% -2.40% -9.94% -
  Horiz. % 90.75% 89.26% 86.42% 86.66% 87.90% 90.06% 100.00%
ROE 23.74 % 16.24 % 8.16 % 65.02 % 25.82 % 18.17 % 10.35 % 73.49%
  QoQ % 46.18% 99.02% -87.45% 151.82% 42.10% 75.56% -
  Horiz. % 229.37% 156.91% 78.84% 628.21% 249.47% 175.56% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.24 68.70 33.89 255.70 189.80 123.37 60.32 43.77%
  QoQ % 51.73% 102.71% -86.75% 34.72% 53.85% 104.53% -
  Horiz. % 172.81% 113.89% 56.18% 423.91% 314.66% 204.53% 100.00%
EPS 23.58 15.31 7.30 27.65 41.65 27.73 15.06 34.66%
  QoQ % 54.02% 109.73% -73.60% -33.61% 50.20% 84.13% -
  Horiz. % 156.57% 101.66% 48.47% 183.60% 276.56% 184.13% 100.00%
DPS 7.00 3.50 0.00 12.00 12.00 6.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 116.67% 58.33% 0.00% 200.00% 200.00% 100.00% -
NAPS 0.9932 0.9427 0.8950 0.8506 1.6132 1.5259 1.4546 -22.37%
  QoQ % 5.36% 5.33% 5.22% -47.27% 5.72% 4.90% -
  Horiz. % 68.28% 64.81% 61.53% 58.48% 110.90% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.78 15.03 7.40 27.83 20.65 13.42 6.56 128.45%
  QoQ % 51.56% 103.11% -73.41% 34.77% 53.87% 104.57% -
  Horiz. % 347.26% 229.12% 112.80% 424.24% 314.79% 204.57% 100.00%
EPS 5.15 3.35 1.59 6.02 4.53 3.02 1.64 113.70%
  QoQ % 53.73% 110.69% -73.59% 32.89% 50.00% 84.15% -
  Horiz. % 314.02% 204.27% 96.95% 367.07% 276.22% 184.15% 100.00%
DPS 1.53 0.77 0.00 1.31 1.31 0.65 0.00 -
  QoQ % 98.70% 0.00% 0.00% 0.00% 101.54% 0.00% -
  Horiz. % 235.38% 118.46% 0.00% 201.54% 201.54% 100.00% -
NAPS 0.2171 0.2062 0.1955 0.0926 0.1755 0.1660 0.1581 23.42%
  QoQ % 5.29% 5.47% 111.12% -47.24% 5.72% 5.00% -
  Horiz. % 137.32% 130.42% 123.66% 58.57% 111.01% 105.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.7500 4.4000 4.0200 6.6200 4.8700 4.5800 4.6500 -
P/RPS 4.56 6.40 11.86 2.59 2.57 3.71 7.71 -29.43%
  QoQ % -28.75% -46.04% 357.92% 0.78% -30.73% -51.88% -
  Horiz. % 59.14% 83.01% 153.83% 33.59% 33.33% 48.12% 100.00%
P/EPS 20.14 28.74 55.07 11.97 11.69 16.52 30.88 -24.70%
  QoQ % -29.92% -47.81% 360.07% 2.40% -29.24% -46.50% -
  Horiz. % 65.22% 93.07% 178.34% 38.76% 37.86% 53.50% 100.00%
EY 4.96 3.48 1.82 8.35 8.55 6.05 3.24 32.66%
  QoQ % 42.53% 91.21% -78.20% -2.34% 41.32% 86.73% -
  Horiz. % 153.09% 107.41% 56.17% 257.72% 263.89% 186.73% 100.00%
DY 1.47 0.80 0.00 1.81 2.46 1.31 0.00 -
  QoQ % 83.75% 0.00% 0.00% -26.42% 87.79% 0.00% -
  Horiz. % 112.21% 61.07% 0.00% 138.17% 187.79% 100.00% -
P/NAPS 4.78 4.67 4.49 7.78 3.02 3.00 3.20 30.51%
  QoQ % 2.36% 4.01% -42.29% 157.62% 0.67% -6.25% -
  Horiz. % 149.38% 145.94% 140.31% 243.13% 94.38% 93.75% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 06/11/12 07/08/12 09/05/12 22/02/12 08/11/11 09/08/11 -
Price 4.6500 4.8900 4.5000 6.5100 6.6400 4.5500 4.4900 -
P/RPS 4.46 7.12 13.28 2.55 3.50 3.69 7.44 -28.79%
  QoQ % -37.36% -46.39% 420.78% -27.14% -5.15% -50.40% -
  Horiz. % 59.95% 95.70% 178.49% 34.27% 47.04% 49.60% 100.00%
P/EPS 19.72 31.94 61.64 11.77 15.94 16.41 29.81 -23.98%
  QoQ % -38.26% -48.18% 423.70% -26.16% -2.86% -44.95% -
  Horiz. % 66.15% 107.15% 206.78% 39.48% 53.47% 55.05% 100.00%
EY 5.07 3.13 1.62 8.50 6.27 6.09 3.35 31.65%
  QoQ % 61.98% 93.21% -80.94% 35.57% 2.96% 81.79% -
  Horiz. % 151.34% 93.43% 48.36% 253.73% 187.16% 181.79% 100.00%
DY 1.51 0.72 0.00 1.84 1.81 1.32 0.00 -
  QoQ % 109.72% 0.00% 0.00% 1.66% 37.12% 0.00% -
  Horiz. % 114.39% 54.55% 0.00% 139.39% 137.12% 100.00% -
P/NAPS 4.68 5.19 5.03 7.65 4.12 2.98 3.09 31.72%
  QoQ % -9.83% 3.18% -34.25% 85.68% 38.26% -3.56% -
  Horiz. % 151.46% 167.96% 162.78% 247.57% 133.33% 96.44% 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