Highlights

[HARTA] YoY Annualized Quarter 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 -     7.85%    YoY -     17.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,607,308 1,282,060 1,116,792 1,112,056 990,712 877,484 679,832 15.41%
  YoY % 25.37% 14.80% 0.43% 12.25% 12.90% 29.07% -
  Horiz. % 236.43% 188.58% 164.27% 163.58% 145.73% 129.07% 100.00%
PBT 272,516 319,696 302,604 327,668 279,656 282,680 215,056 4.02%
  YoY % -14.76% 5.65% -7.65% 17.17% -1.07% 31.44% -
  Horiz. % 126.72% 148.66% 140.71% 152.36% 130.04% 131.44% 100.00%
Tax -46,924 -68,536 -73,640 -75,608 -65,916 -63,696 -49,256 -0.80%
  YoY % 31.53% 6.93% 2.60% -14.70% -3.49% -29.32% -
  Horiz. % 95.27% 139.14% 149.50% 153.50% 133.82% 129.32% 100.00%
NP 225,592 251,160 228,964 252,060 213,740 218,984 165,800 5.26%
  YoY % -10.18% 9.69% -9.16% 17.93% -2.39% 32.08% -
  Horiz. % 136.06% 151.48% 138.10% 152.03% 128.91% 132.08% 100.00%
NP to SH 224,704 250,724 228,348 251,648 213,432 219,096 165,844 5.19%
  YoY % -10.38% 9.80% -9.26% 17.91% -2.59% 32.11% -
  Horiz. % 135.49% 151.18% 137.69% 151.74% 128.69% 132.11% 100.00%
Tax Rate 17.22 % 21.44 % 24.34 % 23.07 % 23.57 % 22.53 % 22.90 % -4.64%
  YoY % -19.68% -11.91% 5.50% -2.12% 4.62% -1.62% -
  Horiz. % 75.20% 93.62% 106.29% 100.74% 102.93% 98.38% 100.00%
Total Cost 1,381,716 1,030,900 887,828 859,996 776,972 658,500 514,032 17.90%
  YoY % 34.03% 16.11% 3.24% 10.69% 17.99% 28.10% -
  Horiz. % 268.80% 200.55% 172.72% 167.30% 151.15% 128.10% 100.00%
Net Worth 1,531,863 1,386,601 1,014,409 806,758 654,183 529,045 386,815 25.76%
  YoY % 10.48% 36.69% 25.74% 23.32% 23.65% 36.77% -
  Horiz. % 396.02% 358.47% 262.25% 208.56% 169.12% 136.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 131,405 131,097 120,979 117,592 - - - -
  YoY % 0.24% 8.36% 2.88% 0.00% 0.00% 0.00% -
  Horiz. % 111.75% 111.48% 102.88% 100.00% - - -
Div Payout % 58.48 % 52.29 % 52.98 % 46.73 % - % - % - % -
  YoY % 11.84% -1.30% 13.37% 0.00% 0.00% 0.00% -
  Horiz. % 125.14% 111.90% 113.37% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,531,863 1,386,601 1,014,409 806,758 654,183 529,045 386,815 25.76%
  YoY % 10.48% 36.69% 25.74% 23.32% 23.65% 36.77% -
  Horiz. % 396.02% 358.47% 262.25% 208.56% 169.12% 136.77% 100.00%
NOSH 1,642,573 819,359 756,119 734,953 730,931 363,705 242,320 37.53%
  YoY % 100.47% 8.36% 2.88% 0.55% 100.97% 50.09% -
  Horiz. % 677.85% 338.13% 312.03% 303.30% 301.64% 150.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.04 % 19.59 % 20.50 % 22.67 % 21.57 % 24.96 % 24.39 % -8.79%
  YoY % -28.33% -4.44% -9.57% 5.10% -13.58% 2.34% -
  Horiz. % 57.56% 80.32% 84.05% 92.95% 88.44% 102.34% 100.00%
ROE 14.67 % 18.08 % 22.51 % 31.19 % 32.63 % 41.41 % 42.87 % -16.35%
  YoY % -18.86% -19.68% -27.83% -4.41% -21.20% -3.41% -
  Horiz. % 34.22% 42.17% 52.51% 72.75% 76.11% 96.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 97.85 156.47 147.70 151.31 135.54 241.26 280.55 -16.09%
  YoY % -37.46% 5.94% -2.39% 11.63% -43.82% -14.00% -
  Horiz. % 34.88% 55.77% 52.65% 53.93% 48.31% 86.00% 100.00%
EPS 13.68 30.60 30.20 34.24 29.20 60.24 68.44 -23.52%
  YoY % -55.29% 1.32% -11.80% 17.26% -51.53% -11.98% -
  Horiz. % 19.99% 44.71% 44.13% 50.03% 42.67% 88.02% 100.00%
DPS 8.00 16.00 16.00 16.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% - - -
NAPS 0.9326 1.6923 1.3416 1.0977 0.8950 1.4546 1.5963 -8.56%
  YoY % -44.89% 26.14% 22.22% 22.65% -38.47% -8.88% -
  Horiz. % 58.42% 106.01% 84.04% 68.77% 56.07% 91.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.89 37.40 32.58 32.44 28.90 25.60 19.83 15.41%
  YoY % 25.37% 14.79% 0.43% 12.25% 12.89% 29.10% -
  Horiz. % 236.46% 188.60% 164.30% 163.59% 145.74% 129.10% 100.00%
EPS 6.56 7.31 6.66 7.34 6.23 6.39 4.84 5.19%
  YoY % -10.26% 9.76% -9.26% 17.82% -2.50% 32.02% -
  Horiz. % 135.54% 151.03% 137.60% 151.65% 128.72% 132.02% 100.00%
DPS 3.83 3.82 3.53 3.43 0.00 0.00 0.00 -
  YoY % 0.26% 8.22% 2.92% 0.00% 0.00% 0.00% -
  Horiz. % 111.66% 111.37% 102.92% 100.00% - - -
NAPS 0.4469 0.4045 0.2960 0.2354 0.1909 0.1543 0.1129 25.75%
  YoY % 10.48% 36.66% 25.74% 23.31% 23.72% 36.67% -
  Horiz. % 395.84% 358.28% 262.18% 208.50% 169.09% 136.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.3300 8.5100 6.2100 6.4000 4.0200 4.6500 6.6900 -
P/RPS 4.43 5.44 4.20 4.23 2.97 1.93 2.38 10.90%
  YoY % -18.57% 29.52% -0.71% 42.42% 53.89% -18.91% -
  Horiz. % 186.13% 228.57% 176.47% 177.73% 124.79% 81.09% 100.00%
P/EPS 31.65 27.81 20.56 18.69 13.77 7.72 9.77 21.62%
  YoY % 13.81% 35.26% 10.01% 35.73% 78.37% -20.98% -
  Horiz. % 323.95% 284.65% 210.44% 191.30% 140.94% 79.02% 100.00%
EY 3.16 3.60 4.86 5.35 7.26 12.95 10.23 -17.77%
  YoY % -12.22% -25.93% -9.16% -26.31% -43.94% 26.59% -
  Horiz. % 30.89% 35.19% 47.51% 52.30% 70.97% 126.59% 100.00%
DY 1.85 1.88 2.58 2.50 0.00 0.00 0.00 -
  YoY % -1.60% -27.13% 3.20% 0.00% 0.00% 0.00% -
  Horiz. % 74.00% 75.20% 103.20% 100.00% - - -
P/NAPS 4.64 5.03 4.63 5.83 4.49 3.20 4.19 1.71%
  YoY % -7.75% 8.64% -20.58% 29.84% 40.31% -23.63% -
  Horiz. % 110.74% 120.05% 110.50% 139.14% 107.16% 76.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 02/08/16 04/08/15 05/08/14 06/08/13 07/08/12 09/08/11 10/08/10 -
Price 4.2400 8.6000 6.7200 6.7900 4.5000 4.4900 6.5800 -
P/RPS 4.33 5.50 4.55 4.49 3.32 1.86 2.35 10.71%
  YoY % -21.27% 20.88% 1.34% 35.24% 78.49% -20.85% -
  Horiz. % 184.26% 234.04% 193.62% 191.06% 141.28% 79.15% 100.00%
P/EPS 30.99 28.10 22.25 19.83 15.41 7.45 9.61 21.53%
  YoY % 10.28% 26.29% 12.20% 28.68% 106.85% -22.48% -
  Horiz. % 322.48% 292.40% 231.53% 206.35% 160.35% 77.52% 100.00%
EY 3.23 3.56 4.49 5.04 6.49 13.42 10.40 -17.69%
  YoY % -9.27% -20.71% -10.91% -22.34% -51.64% 29.04% -
  Horiz. % 31.06% 34.23% 43.17% 48.46% 62.40% 129.04% 100.00%
DY 1.89 1.86 2.38 2.36 0.00 0.00 0.00 -
  YoY % 1.61% -21.85% 0.85% 0.00% 0.00% 0.00% -
  Horiz. % 80.08% 78.81% 100.85% 100.00% - - -
P/NAPS 4.55 5.08 5.01 6.19 5.03 3.09 4.12 1.67%
  YoY % -10.43% 1.40% -19.06% 23.06% 62.78% -25.00% -
  Horiz. % 110.44% 123.30% 121.60% 150.24% 122.09% 75.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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