Highlights

[HARTA] QoQ Quarter Result on 2013-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     0.57%    YoY -     7.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 279,198 280,373 267,820 280,953 278,014 269,772 259,565 5.00%
  QoQ % -0.42% 4.69% -4.67% 1.06% 3.06% 3.93% -
  Horiz. % 107.56% 108.02% 103.18% 108.24% 107.11% 103.93% 100.00%
PBT 75,651 70,272 74,673 82,300 81,917 81,318 78,368 -2.33%
  QoQ % 7.65% -5.89% -9.27% 0.47% 0.74% 3.76% -
  Horiz. % 96.53% 89.67% 95.29% 105.02% 104.53% 103.76% 100.00%
Tax -18,410 -20,877 -16,684 -18,974 -18,902 -18,896 -17,747 2.48%
  QoQ % 11.82% -25.13% 12.07% -0.38% -0.03% -6.47% -
  Horiz. % 103.74% 117.64% 94.01% 106.91% 106.51% 106.47% 100.00%
NP 57,241 49,395 57,989 63,326 63,015 62,422 60,621 -3.76%
  QoQ % 15.88% -14.82% -8.43% 0.49% 0.95% 2.97% -
  Horiz. % 94.42% 81.48% 95.66% 104.46% 103.95% 102.97% 100.00%
NP to SH 57,087 49,157 57,876 63,273 62,912 62,293 60,529 -3.84%
  QoQ % 16.13% -15.06% -8.53% 0.57% 0.99% 2.91% -
  Horiz. % 94.31% 81.21% 95.62% 104.53% 103.94% 102.91% 100.00%
Tax Rate 24.34 % 29.71 % 22.34 % 23.05 % 23.07 % 23.24 % 22.65 % 4.93%
  QoQ % -18.07% 32.99% -3.08% -0.09% -0.73% 2.60% -
  Horiz. % 107.46% 131.17% 98.63% 101.77% 101.85% 102.60% 100.00%
Total Cost 221,957 230,978 209,831 217,627 214,999 207,350 198,944 7.59%
  QoQ % -3.91% 10.08% -3.58% 1.22% 3.69% 4.23% -
  Horiz. % 111.57% 116.10% 105.47% 109.39% 108.07% 104.23% 100.00%
Net Worth 1,014,409 942,361 913,344 872,575 806,758 765,355 726,055 25.05%
  QoQ % 7.65% 3.18% 4.67% 8.16% 5.41% 5.41% -
  Horiz. % 139.72% 129.79% 125.80% 120.18% 111.12% 105.41% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 30,244 25,950 25,936 25,901 29,398 25,589 25,585 11.83%
  QoQ % 16.55% 0.05% 0.14% -11.89% 14.88% 0.02% -
  Horiz. % 118.21% 101.42% 101.37% 101.23% 114.90% 100.02% 100.00%
Div Payout % 52.98 % 52.79 % 44.81 % 40.94 % 46.73 % 41.08 % 42.27 % 16.30%
  QoQ % 0.36% 17.81% 9.45% -12.39% 13.75% -2.82% -
  Horiz. % 125.34% 124.89% 106.01% 96.85% 110.55% 97.18% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,014,409 942,361 913,344 872,575 806,758 765,355 726,055 25.05%
  QoQ % 7.65% 3.18% 4.67% 8.16% 5.41% 5.41% -
  Horiz. % 139.72% 129.79% 125.80% 120.18% 111.12% 105.41% 100.00%
NOSH 756,119 741,432 741,049 740,035 734,953 731,138 731,026 2.28%
  QoQ % 1.98% 0.05% 0.14% 0.69% 0.52% 0.02% -
  Horiz. % 103.43% 101.42% 101.37% 101.23% 100.54% 100.02% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.50 % 17.62 % 21.65 % 22.54 % 22.67 % 23.14 % 23.35 % -8.33%
  QoQ % 16.35% -18.61% -3.95% -0.57% -2.03% -0.90% -
  Horiz. % 87.79% 75.46% 92.72% 96.53% 97.09% 99.10% 100.00%
ROE 5.63 % 5.22 % 6.34 % 7.25 % 7.80 % 8.14 % 8.34 % -23.10%
  QoQ % 7.85% -17.67% -12.55% -7.05% -4.18% -2.40% -
  Horiz. % 67.51% 62.59% 76.02% 86.93% 93.53% 97.60% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.93 37.82 36.14 37.96 37.83 36.90 35.51 2.66%
  QoQ % -2.35% 4.65% -4.79% 0.34% 2.52% 3.91% -
  Horiz. % 104.00% 106.51% 101.77% 106.90% 106.53% 103.91% 100.00%
EPS 7.55 6.63 7.81 8.55 8.56 8.52 8.28 -5.98%
  QoQ % 13.88% -15.11% -8.65% -0.12% 0.47% 2.90% -
  Horiz. % 91.18% 80.07% 94.32% 103.26% 103.38% 102.90% 100.00%
DPS 4.00 3.50 3.50 3.50 4.00 3.50 3.50 9.34%
  QoQ % 14.29% 0.00% 0.00% -12.50% 14.29% 0.00% -
  Horiz. % 114.29% 100.00% 100.00% 100.00% 114.29% 100.00% 100.00%
NAPS 1.3416 1.2710 1.2325 1.1791 1.0977 1.0468 0.9932 22.26%
  QoQ % 5.55% 3.12% 4.53% 7.42% 4.86% 5.40% -
  Horiz. % 135.08% 127.97% 124.09% 118.72% 110.52% 105.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,383,413
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.25 8.29 7.92 8.30 8.22 7.97 7.67 4.99%
  QoQ % -0.48% 4.67% -4.58% 0.97% 3.14% 3.91% -
  Horiz. % 107.56% 108.08% 103.26% 108.21% 107.17% 103.91% 100.00%
EPS 1.69 1.45 1.71 1.87 1.86 1.84 1.79 -3.77%
  QoQ % 16.55% -15.20% -8.56% 0.54% 1.09% 2.79% -
  Horiz. % 94.41% 81.01% 95.53% 104.47% 103.91% 102.79% 100.00%
DPS 0.89 0.77 0.77 0.77 0.87 0.76 0.76 11.13%
  QoQ % 15.58% 0.00% 0.00% -11.49% 14.47% 0.00% -
  Horiz. % 117.11% 101.32% 101.32% 101.32% 114.47% 100.00% 100.00%
NAPS 0.2998 0.2785 0.2699 0.2579 0.2384 0.2262 0.2146 25.05%
  QoQ % 7.65% 3.19% 4.65% 8.18% 5.39% 5.41% -
  Horiz. % 139.70% 129.78% 125.77% 120.18% 111.09% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.2100 6.8500 7.2300 7.4800 6.4000 4.9400 4.7500 -
P/RPS 16.82 18.11 20.01 19.70 16.92 13.39 13.38 16.53%
  QoQ % -7.12% -9.50% 1.57% 16.43% 26.36% 0.07% -
  Horiz. % 125.71% 135.35% 149.55% 147.23% 126.46% 100.07% 100.00%
P/EPS 82.25 103.32 92.57 87.49 74.77 57.98 57.37 27.23%
  QoQ % -20.39% 11.61% 5.81% 17.01% 28.96% 1.06% -
  Horiz. % 143.37% 180.09% 161.36% 152.50% 130.33% 101.06% 100.00%
EY 1.22 0.97 1.08 1.14 1.34 1.72 1.74 -21.13%
  QoQ % 25.77% -10.19% -5.26% -14.93% -22.09% -1.15% -
  Horiz. % 70.11% 55.75% 62.07% 65.52% 77.01% 98.85% 100.00%
DY 0.64 0.51 0.48 0.47 0.62 0.71 0.74 -9.25%
  QoQ % 25.49% 6.25% 2.13% -24.19% -12.68% -4.05% -
  Horiz. % 86.49% 68.92% 64.86% 63.51% 83.78% 95.95% 100.00%
P/NAPS 4.63 5.39 5.87 6.34 5.83 4.72 4.78 -2.11%
  QoQ % -14.10% -8.18% -7.41% 8.75% 23.52% -1.26% -
  Horiz. % 96.86% 112.76% 122.80% 132.64% 121.97% 98.74% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 06/05/14 11/02/14 12/11/13 06/08/13 07/05/13 05/02/13 -
Price 6.7200 6.0200 7.0100 7.5500 6.7900 5.4500 4.6500 -
P/RPS 18.20 15.92 19.40 19.89 17.95 14.77 13.10 24.58%
  QoQ % 14.32% -17.94% -2.46% 10.81% 21.53% 12.75% -
  Horiz. % 138.93% 121.53% 148.09% 151.83% 137.02% 112.75% 100.00%
P/EPS 89.01 90.80 89.76 88.30 79.32 63.97 56.16 36.05%
  QoQ % -1.97% 1.16% 1.65% 11.32% 24.00% 13.91% -
  Horiz. % 158.49% 161.68% 159.83% 157.23% 141.24% 113.91% 100.00%
EY 1.12 1.10 1.11 1.13 1.26 1.56 1.78 -26.63%
  QoQ % 1.82% -0.90% -1.77% -10.32% -19.23% -12.36% -
  Horiz. % 62.92% 61.80% 62.36% 63.48% 70.79% 87.64% 100.00%
DY 0.60 0.58 0.50 0.46 0.59 0.64 0.75 -13.86%
  QoQ % 3.45% 16.00% 8.70% -22.03% -7.81% -14.67% -
  Horiz. % 80.00% 77.33% 66.67% 61.33% 78.67% 85.33% 100.00%
P/NAPS 5.01 4.74 5.69 6.40 6.19 5.21 4.68 4.66%
  QoQ % 5.70% -16.70% -11.09% 3.39% 18.81% 11.32% -
  Horiz. % 107.05% 101.28% 121.58% 136.75% 132.26% 111.32% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers