Highlights

[HARTA] QoQ TTM 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 -     4.07%    YoY -     21.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,107,160 1,096,559 1,088,304 1,062,370 1,032,034 1,002,479 984,865 8.12%
  QoQ % 0.97% 0.76% 2.44% 2.94% 2.95% 1.79% -
  Horiz. % 112.42% 111.34% 110.50% 107.87% 104.79% 101.79% 100.00%
PBT 309,162 320,208 323,903 317,885 305,882 289,024 274,558 8.24%
  QoQ % -3.45% -1.14% 1.89% 3.92% 5.83% 5.27% -
  Horiz. % 112.60% 116.63% 117.97% 115.78% 111.41% 105.27% 100.00%
Tax -75,437 -73,456 -74,519 -73,252 -70,829 -66,327 -61,819 14.21%
  QoQ % -2.70% 1.43% -1.73% -3.42% -6.79% -7.29% -
  Horiz. % 122.03% 118.82% 120.54% 118.49% 114.57% 107.29% 100.00%
NP 233,725 246,752 249,384 244,633 235,053 222,697 212,739 6.48%
  QoQ % -5.28% -1.06% 1.94% 4.08% 5.55% 4.68% -
  Horiz. % 109.86% 115.99% 117.23% 114.99% 110.49% 104.68% 100.00%
NP to SH 233,218 246,354 249,007 244,276 234,722 222,441 212,615 6.37%
  QoQ % -5.33% -1.07% 1.94% 4.07% 5.52% 4.62% -
  Horiz. % 109.69% 115.87% 117.12% 114.89% 110.40% 104.62% 100.00%
Tax Rate 24.40 % 22.94 % 23.01 % 23.04 % 23.16 % 22.95 % 22.52 % 5.50%
  QoQ % 6.36% -0.30% -0.13% -0.52% 0.92% 1.91% -
  Horiz. % 108.35% 101.87% 102.18% 102.31% 102.84% 101.91% 100.00%
Total Cost 873,435 849,807 838,920 817,737 796,981 779,782 772,126 8.57%
  QoQ % 2.78% 1.30% 2.59% 2.60% 2.21% 0.99% -
  Horiz. % 113.12% 110.06% 108.65% 105.91% 103.22% 100.99% 100.00%
Net Worth 942,361 913,344 872,575 806,758 765,355 726,055 689,630 23.16%
  QoQ % 3.18% 4.67% 8.16% 5.41% 5.41% 5.28% -
  Horiz. % 136.65% 132.44% 126.53% 116.98% 110.98% 105.28% 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 107,186 106,825 106,475 106,178 102,362 87,700 73,033 29.17%
  QoQ % 0.34% 0.33% 0.28% 3.73% 16.72% 20.08% -
  Horiz. % 146.76% 146.27% 145.79% 145.38% 140.16% 120.08% 100.00%
Div Payout % 45.96 % 43.36 % 42.76 % 43.47 % 43.61 % 39.43 % 34.35 % 21.44%
  QoQ % 6.00% 1.40% -1.63% -0.32% 10.60% 14.79% -
  Horiz. % 133.80% 126.23% 124.48% 126.55% 126.96% 114.79% 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 942,361 913,344 872,575 806,758 765,355 726,055 689,630 23.16%
  QoQ % 3.18% 4.67% 8.16% 5.41% 5.41% 5.28% -
  Horiz. % 136.65% 132.44% 126.53% 116.98% 110.98% 105.28% 100.00%
NOSH 741,432 741,049 740,035 734,953 731,138 731,026 731,548 0.90%
  QoQ % 0.05% 0.14% 0.69% 0.52% 0.02% -0.07% -
  Horiz. % 101.35% 101.30% 101.16% 100.47% 99.94% 99.93% 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 21.11 % 22.50 % 22.91 % 23.03 % 22.78 % 22.21 % 21.60 % -1.52%
  QoQ % -6.18% -1.79% -0.52% 1.10% 2.57% 2.82% -
  Horiz. % 97.73% 104.17% 106.06% 106.62% 105.46% 102.82% 100.00%
ROE 24.75 % 26.97 % 28.54 % 30.28 % 30.67 % 30.64 % 30.83 % -13.63%
  QoQ % -8.23% -5.50% -5.75% -1.27% 0.10% -0.62% -
  Horiz. % 80.28% 87.48% 92.57% 98.22% 99.48% 99.38% 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 149.33 147.97 147.06 144.55 141.15 137.13 134.63 7.16%
  QoQ % 0.92% 0.62% 1.74% 2.41% 2.93% 1.86% -
  Horiz. % 110.92% 109.91% 109.23% 107.37% 104.84% 101.86% 100.00%
EPS 31.46 33.24 33.65 33.24 32.10 30.43 29.06 5.44%
  QoQ % -5.36% -1.22% 1.23% 3.55% 5.49% 4.71% -
  Horiz. % 108.26% 114.38% 115.79% 114.38% 110.46% 104.71% 100.00%
DPS 14.50 14.50 14.50 14.50 14.00 12.00 9.98 28.31%
  QoQ % 0.00% 0.00% 0.00% 3.57% 16.67% 20.24% -
  Horiz. % 145.29% 145.29% 145.29% 145.29% 140.28% 120.24% 100.00%
NAPS 1.2710 1.2325 1.1791 1.0977 1.0468 0.9932 0.9427 22.07%
  QoQ % 3.12% 4.53% 7.42% 4.86% 5.40% 5.36% -
  Horiz. % 134.83% 130.74% 125.08% 116.44% 111.04% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.09 32.78 32.53 31.75 30.85 29.96 29.44 8.11%
  QoQ % 0.95% 0.77% 2.46% 2.92% 2.97% 1.77% -
  Horiz. % 112.40% 111.35% 110.50% 107.85% 104.79% 101.77% 100.00%
EPS 6.97 7.36 7.44 7.30 7.02 6.65 6.36 6.30%
  QoQ % -5.30% -1.08% 1.92% 3.99% 5.56% 4.56% -
  Horiz. % 109.59% 115.72% 116.98% 114.78% 110.38% 104.56% 100.00%
DPS 3.20 3.19 3.18 3.17 3.06 2.62 2.18 29.19%
  QoQ % 0.31% 0.31% 0.32% 3.59% 16.79% 20.18% -
  Horiz. % 146.79% 146.33% 145.87% 145.41% 140.37% 120.18% 100.00%
NAPS 0.2817 0.2730 0.2608 0.2411 0.2288 0.2170 0.2061 23.18%
  QoQ % 3.19% 4.68% 8.17% 5.38% 5.44% 5.29% -
  Horiz. % 136.68% 132.46% 126.54% 116.98% 111.01% 105.29% 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 4.89 5.09 4.43 3.50 3.46 3.27 25.39%
  QoQ % -6.13% -3.93% 14.90% 26.57% 1.16% 5.81% -
  Horiz. % 140.37% 149.54% 155.66% 135.47% 107.03% 105.81% 100.00%
P/EPS 21.78 21.75 22.23 19.26 15.39 15.61 15.14 27.46%
  QoQ % 0.14% -2.16% 15.42% 25.15% -1.41% 3.10% -
  Horiz. % 143.86% 143.66% 146.83% 127.21% 101.65% 103.10% 100.00%
EY 4.59 4.60 4.50 5.19 6.50 6.41 6.61 -21.60%
  QoQ % -0.22% 2.22% -13.29% -20.15% 1.40% -3.03% -
  Horiz. % 69.44% 69.59% 68.08% 78.52% 98.34% 96.97% 100.00%
DY 2.12 2.01 1.94 2.27 2.83 2.53 2.27 -4.46%
  QoQ % 5.47% 3.61% -14.54% -19.79% 11.86% 11.45% -
  Horiz. % 93.39% 88.55% 85.46% 100.00% 124.67% 111.45% 100.00%
P/NAPS 5.39 5.87 6.34 5.83 4.72 4.78 4.67 10.04%
  QoQ % -8.18% -7.41% 8.75% 23.52% -1.26% 2.36% -
  Horiz. % 115.42% 125.70% 135.76% 124.84% 101.07% 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 4.74 5.13 4.70 3.86 3.39 3.63 7.22%
  QoQ % -14.98% -7.60% 9.15% 21.76% 13.86% -6.61% -
  Horiz. % 111.02% 130.58% 141.32% 129.48% 106.34% 93.39% 100.00%
P/EPS 19.14 21.09 22.44 20.43 16.98 15.28 16.83 8.96%
  QoQ % -9.25% -6.02% 9.84% 20.32% 11.13% -9.21% -
  Horiz. % 113.73% 125.31% 133.33% 121.39% 100.89% 90.79% 100.00%
EY 5.23 4.74 4.46 4.89 5.89 6.54 5.94 -8.14%
  QoQ % 10.34% 6.28% -8.79% -16.98% -9.94% 10.10% -
  Horiz. % 88.05% 79.80% 75.08% 82.32% 99.16% 110.10% 100.00%
DY 2.41 2.07 1.92 2.14 2.57 2.58 2.04 11.76%
  QoQ % 16.43% 7.81% -10.28% -16.73% -0.39% 26.47% -
  Horiz. % 118.14% 101.47% 94.12% 104.90% 125.98% 126.47% 100.00%
P/NAPS 4.74 5.69 6.40 6.19 5.21 4.68 5.19 -5.87%
  QoQ % -16.70% -11.09% 3.39% 18.81% 11.32% -9.83% -
  Horiz. % 91.33% 109.63% 123.31% 119.27% 100.39% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers