Highlights

[HARTA] QoQ Quarter Result on 2012-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     9.82%    YoY -     27.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 278,014 269,772 259,565 255,019 247,678 240,217 241,951 9.71%
  QoQ % 3.06% 3.93% 1.78% 2.96% 3.11% -0.72% -
  Horiz. % 114.91% 111.50% 107.28% 105.40% 102.37% 99.28% 100.00%
PBT 81,917 81,318 78,368 76,282 69,914 64,460 63,902 18.02%
  QoQ % 0.74% 3.76% 2.73% 9.11% 8.46% 0.87% -
  Horiz. % 128.19% 127.25% 122.64% 119.37% 109.41% 100.87% 100.00%
Tax -18,902 -18,896 -17,747 -17,707 -16,479 -14,394 -13,239 26.82%
  QoQ % -0.03% -6.47% -0.23% -7.45% -14.49% -8.72% -
  Horiz. % 142.78% 142.73% 134.05% 133.75% 124.47% 108.72% 100.00%
NP 63,015 62,422 60,621 58,575 53,435 50,066 50,663 15.67%
  QoQ % 0.95% 2.97% 3.49% 9.62% 6.73% -1.18% -
  Horiz. % 124.38% 123.21% 119.66% 115.62% 105.47% 98.82% 100.00%
NP to SH 62,912 62,293 60,529 58,597 53,358 50,012 50,703 15.48%
  QoQ % 0.99% 2.91% 3.30% 9.82% 6.69% -1.36% -
  Horiz. % 124.08% 122.86% 119.38% 115.57% 105.24% 98.64% 100.00%
Tax Rate 23.07 % 23.24 % 22.65 % 23.21 % 23.57 % 22.33 % 20.72 % 7.43%
  QoQ % -0.73% 2.60% -2.41% -1.53% 5.55% 7.77% -
  Horiz. % 111.34% 112.16% 109.31% 112.02% 113.75% 107.77% 100.00%
Total Cost 214,999 207,350 198,944 196,444 194,243 190,151 191,288 8.11%
  QoQ % 3.69% 4.23% 1.27% 1.13% 2.15% -0.59% -
  Horiz. % 112.40% 108.40% 104.00% 102.70% 101.54% 99.41% 100.00%
Net Worth 806,758 765,355 726,055 689,630 654,183 619,922 587,179 23.61%
  QoQ % 5.41% 5.41% 5.28% 5.42% 5.53% 5.58% -
  Horiz. % 137.40% 130.34% 123.65% 117.45% 111.41% 105.58% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 29,398 25,589 25,585 25,604 - 21,855 21,839 21.94%
  QoQ % 14.88% 0.02% -0.07% 0.00% 0.00% 0.07% -
  Horiz. % 134.61% 117.17% 117.16% 117.24% 0.00% 100.07% 100.00%
Div Payout % 46.73 % 41.08 % 42.27 % 43.70 % - % 43.70 % 43.07 % 5.59%
  QoQ % 13.75% -2.82% -3.27% 0.00% 0.00% 1.46% -
  Horiz. % 108.50% 95.38% 98.14% 101.46% 0.00% 101.46% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 806,758 765,355 726,055 689,630 654,183 619,922 587,179 23.61%
  QoQ % 5.41% 5.41% 5.28% 5.42% 5.53% 5.58% -
  Horiz. % 137.40% 130.34% 123.65% 117.45% 111.41% 105.58% 100.00%
NOSH 734,953 731,138 731,026 731,548 730,931 364,253 363,984 59.82%
  QoQ % 0.52% 0.02% -0.07% 0.08% 100.67% 0.07% -
  Horiz. % 201.92% 200.87% 200.84% 200.98% 200.81% 100.07% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.67 % 23.14 % 23.35 % 22.97 % 21.57 % 20.84 % 20.94 % 5.44%
  QoQ % -2.03% -0.90% 1.65% 6.49% 3.50% -0.48% -
  Horiz. % 108.26% 110.51% 111.51% 109.69% 103.01% 99.52% 100.00%
ROE 7.80 % 8.14 % 8.34 % 8.50 % 8.16 % 8.07 % 8.64 % -6.60%
  QoQ % -4.18% -2.40% -1.88% 4.17% 1.12% -6.60% -
  Horiz. % 90.28% 94.21% 96.53% 98.38% 94.44% 93.40% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.83 36.90 35.51 34.86 33.89 65.95 66.47 -31.35%
  QoQ % 2.52% 3.91% 1.86% 2.86% -48.61% -0.78% -
  Horiz. % 56.91% 55.51% 53.42% 52.44% 50.99% 99.22% 100.00%
EPS 8.56 8.52 8.28 8.01 7.30 13.73 13.93 -27.74%
  QoQ % 0.47% 2.90% 3.37% 9.73% -46.83% -1.44% -
  Horiz. % 61.45% 61.16% 59.44% 57.50% 52.40% 98.56% 100.00%
DPS 4.00 3.50 3.50 3.50 0.00 6.00 6.00 -23.70%
  QoQ % 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 58.33% 58.33% 58.33% 0.00% 100.00% 100.00%
NAPS 1.0977 1.0468 0.9932 0.9427 0.8950 1.7019 1.6132 -22.66%
  QoQ % 4.86% 5.40% 5.36% 5.33% -47.41% 5.50% -
  Horiz. % 68.04% 64.89% 61.57% 58.44% 55.48% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.24 8.00 7.70 7.56 7.34 7.12 7.17 9.73%
  QoQ % 3.00% 3.90% 1.85% 3.00% 3.09% -0.70% -
  Horiz. % 114.92% 111.58% 107.39% 105.44% 102.37% 99.30% 100.00%
EPS 1.87 1.85 1.79 1.74 1.58 1.48 1.50 15.85%
  QoQ % 1.08% 3.35% 2.87% 10.13% 6.76% -1.33% -
  Horiz. % 124.67% 123.33% 119.33% 116.00% 105.33% 98.67% 100.00%
DPS 0.87 0.76 0.76 0.76 0.00 0.65 0.65 21.47%
  QoQ % 14.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.85% 116.92% 116.92% 116.92% 0.00% 100.00% 100.00%
NAPS 0.2392 0.2270 0.2153 0.2045 0.1940 0.1838 0.1741 23.61%
  QoQ % 5.37% 5.43% 5.28% 5.41% 5.55% 5.57% -
  Horiz. % 137.39% 130.38% 123.66% 117.46% 111.43% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.4000 4.9400 4.7500 4.4000 4.0200 6.6200 4.8700 -
P/RPS 16.92 13.39 13.38 12.62 11.86 10.04 7.33 74.75%
  QoQ % 26.36% 0.07% 6.02% 6.41% 18.13% 36.97% -
  Horiz. % 230.83% 182.67% 182.54% 172.17% 161.80% 136.97% 100.00%
P/EPS 74.77 57.98 57.37 54.93 55.07 48.22 34.96 66.08%
  QoQ % 28.96% 1.06% 4.44% -0.25% 14.21% 37.93% -
  Horiz. % 213.87% 165.85% 164.10% 157.12% 157.52% 137.93% 100.00%
EY 1.34 1.72 1.74 1.82 1.82 2.07 2.86 -39.70%
  QoQ % -22.09% -1.15% -4.40% 0.00% -12.08% -27.62% -
  Horiz. % 46.85% 60.14% 60.84% 63.64% 63.64% 72.38% 100.00%
DY 0.62 0.71 0.74 0.80 0.00 0.91 1.23 -36.69%
  QoQ % -12.68% -4.05% -7.50% 0.00% 0.00% -26.02% -
  Horiz. % 50.41% 57.72% 60.16% 65.04% 0.00% 73.98% 100.00%
P/NAPS 5.83 4.72 4.78 4.67 4.49 3.89 3.02 55.10%
  QoQ % 23.52% -1.26% 2.36% 4.01% 15.42% 28.81% -
  Horiz. % 193.05% 156.29% 158.28% 154.64% 148.68% 128.81% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 07/05/13 05/02/13 06/11/12 07/08/12 09/05/12 22/02/12 -
Price 6.7900 5.4500 4.6500 4.8900 4.5000 6.5100 6.6400 -
P/RPS 17.95 14.77 13.10 14.03 13.28 9.87 9.99 47.85%
  QoQ % 21.53% 12.75% -6.63% 5.65% 34.55% -1.20% -
  Horiz. % 179.68% 147.85% 131.13% 140.44% 132.93% 98.80% 100.00%
P/EPS 79.32 63.97 56.16 61.05 61.64 47.41 47.67 40.46%
  QoQ % 24.00% 13.91% -8.01% -0.96% 30.01% -0.55% -
  Horiz. % 166.39% 134.19% 117.81% 128.07% 129.31% 99.45% 100.00%
EY 1.26 1.56 1.78 1.64 1.62 2.11 2.10 -28.88%
  QoQ % -19.23% -12.36% 8.54% 1.23% -23.22% 0.48% -
  Horiz. % 60.00% 74.29% 84.76% 78.10% 77.14% 100.48% 100.00%
DY 0.59 0.64 0.75 0.72 0.00 0.92 0.90 -24.56%
  QoQ % -7.81% -14.67% 4.17% 0.00% 0.00% 2.22% -
  Horiz. % 65.56% 71.11% 83.33% 80.00% 0.00% 102.22% 100.00%
P/NAPS 6.19 5.21 4.68 5.19 5.03 3.83 4.12 31.21%
  QoQ % 18.81% 11.32% -9.83% 3.18% 31.33% -7.04% -
  Horiz. % 150.24% 126.46% 113.59% 125.97% 122.09% 92.96% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers