Highlights

[HARTA] YoY Annualized 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 -     4.98%    YoY -     11.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,399,720 1,108,872 1,117,934 1,005,394 897,826 708,540 519,816 17.94%
  YoY % 26.23% -0.81% 11.19% 11.98% 26.71% 36.31% -
  Horiz. % 269.27% 213.32% 215.06% 193.41% 172.72% 136.31% 100.00%
PBT 309,986 281,106 328,434 292,392 260,442 229,564 147,798 13.13%
  YoY % 10.27% -14.41% 12.33% 12.27% 13.45% 55.32% -
  Horiz. % 209.74% 190.20% 222.22% 197.83% 176.21% 155.32% 100.00%
Tax -63,300 -69,996 -75,752 -68,372 -58,608 -52,442 -28,712 14.08%
  YoY % 9.57% 7.60% -10.79% -16.66% -11.76% -82.65% -
  Horiz. % 220.47% 243.79% 263.83% 238.13% 204.12% 182.65% 100.00%
NP 246,686 211,110 252,682 224,020 201,834 177,122 119,086 12.90%
  YoY % 16.85% -16.45% 12.79% 10.99% 13.95% 48.73% -
  Horiz. % 207.15% 177.28% 212.18% 188.12% 169.49% 148.73% 100.00%
NP to SH 246,184 210,494 252,370 224,054 201,802 177,120 118,962 12.88%
  YoY % 16.96% -16.59% 12.64% 11.03% 13.94% 48.89% -
  Horiz. % 206.94% 176.94% 212.14% 188.34% 169.64% 148.89% 100.00%
Tax Rate 20.42 % 24.90 % 23.06 % 23.38 % 22.50 % 22.84 % 19.43 % 0.83%
  YoY % -17.99% 7.98% -1.37% 3.91% -1.49% 17.55% -
  Horiz. % 105.10% 128.15% 118.68% 120.33% 115.80% 117.55% 100.00%
Total Cost 1,153,034 897,762 865,252 781,374 695,992 531,418 400,730 19.25%
  YoY % 28.43% 3.76% 10.73% 12.27% 30.97% 32.61% -
  Horiz. % 287.73% 224.03% 215.92% 194.99% 173.68% 132.61% 100.00%
Net Worth 141,924,573 1,109,171 872,637 689,796 555,228 422,159 294,642 179.85%
  YoY % 12,695.55% 27.11% 26.51% 24.24% 31.52% 43.28% -
  Horiz. % 48,168.32% 376.45% 296.17% 234.11% 188.44% 143.28% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 131,123 107,708 111,013 51,220 43,664 29,071 24,228 32.49%
  YoY % 21.74% -2.98% 116.74% 17.31% 50.19% 19.99% -
  Horiz. % 541.19% 444.55% 458.19% 211.41% 180.22% 119.99% 100.00%
Div Payout % 53.26 % 51.17 % 43.99 % 22.86 % 21.64 % 16.41 % 20.37 % 17.36%
  YoY % 4.08% 16.32% 92.43% 5.64% 31.87% -19.44% -
  Horiz. % 261.46% 251.20% 215.95% 112.22% 106.23% 80.56% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 141,924,573 1,109,171 872,637 689,796 555,228 422,159 294,642 179.85%
  YoY % 12,695.55% 27.11% 26.51% 24.24% 31.52% 43.28% -
  Horiz. % 48,168.32% 376.45% 296.17% 234.11% 188.44% 143.28% 100.00%
NOSH 1,639,041 769,349 740,088 731,724 363,869 363,397 242,285 37.50%
  YoY % 113.04% 3.95% 1.14% 101.10% 0.13% 49.99% -
  Horiz. % 676.49% 317.54% 305.46% 302.01% 150.18% 149.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.62 % 19.04 % 22.60 % 22.28 % 22.48 % 25.00 % 22.91 % -4.28%
  YoY % -7.46% -15.75% 1.44% -0.89% -10.08% 9.12% -
  Horiz. % 76.91% 83.11% 98.65% 97.25% 98.12% 109.12% 100.00%
ROE 0.17 % 18.98 % 28.92 % 32.48 % 36.35 % 41.96 % 40.37 % -59.80%
  YoY % -99.10% -34.37% -10.96% -10.65% -13.37% 3.94% -
  Horiz. % 0.42% 47.02% 71.64% 80.46% 90.04% 103.94% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 85.40 144.13 151.05 137.40 246.74 194.98 214.55 -14.23%
  YoY % -40.75% -4.58% 9.93% -44.31% 26.55% -9.12% -
  Horiz. % 39.80% 67.18% 70.40% 64.04% 115.00% 90.88% 100.00%
EPS 15.02 27.36 34.10 30.62 55.46 48.74 49.10 -17.91%
  YoY % -45.10% -19.77% 11.37% -44.79% 13.79% -0.73% -
  Horiz. % 30.59% 55.72% 69.45% 62.36% 112.95% 99.27% 100.00%
DPS 8.00 14.00 15.00 7.00 12.00 8.00 10.00 -3.65%
  YoY % -42.86% -6.67% 114.29% -41.67% 50.00% -20.00% -
  Horiz. % 80.00% 140.00% 150.00% 70.00% 120.00% 80.00% 100.00%
NAPS 86.5900 1.4417 1.1791 0.9427 1.5259 1.1617 1.2161 103.52%
  YoY % 5,906.10% 22.27% 25.08% -38.22% 31.35% -4.47% -
  Horiz. % 7,120.30% 118.55% 96.96% 77.52% 125.47% 95.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.84 32.35 32.62 29.33 26.19 20.67 15.17 17.94%
  YoY % 26.24% -0.83% 11.22% 11.99% 26.71% 36.26% -
  Horiz. % 269.22% 213.25% 215.03% 193.34% 172.64% 136.26% 100.00%
EPS 7.18 6.14 7.36 6.54 5.89 5.17 3.47 12.88%
  YoY % 16.94% -16.58% 12.54% 11.04% 13.93% 48.99% -
  Horiz. % 206.92% 176.95% 212.10% 188.47% 169.74% 148.99% 100.00%
DPS 3.83 3.14 3.24 1.49 1.27 0.85 0.71 32.41%
  YoY % 21.97% -3.09% 117.45% 17.32% 49.41% 19.72% -
  Horiz. % 539.44% 442.25% 456.34% 209.86% 178.87% 119.72% 100.00%
NAPS 41.4063 0.3236 0.2546 0.2012 0.1620 0.1232 0.0860 179.83%
  YoY % 12,695.52% 27.10% 26.54% 24.20% 31.49% 43.26% -
  Horiz. % 48,146.86% 376.28% 296.05% 233.95% 188.37% 143.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.8500 7.0800 7.4800 4.4000 4.5800 3.9200 4.2800 -
P/RPS 5.68 4.91 4.95 3.20 1.86 2.01 1.99 19.09%
  YoY % 15.68% -0.81% 54.69% 72.04% -7.46% 1.01% -
  Horiz. % 285.43% 246.73% 248.74% 160.80% 93.47% 101.01% 100.00%
P/EPS 32.29 25.88 21.94 14.37 8.26 8.04 8.72 24.37%
  YoY % 24.77% 17.96% 52.68% 73.97% 2.74% -7.80% -
  Horiz. % 370.30% 296.79% 251.61% 164.79% 94.72% 92.20% 100.00%
EY 3.10 3.86 4.56 6.96 12.11 12.43 11.47 -19.58%
  YoY % -19.69% -15.35% -34.48% -42.53% -2.57% 8.37% -
  Horiz. % 27.03% 33.65% 39.76% 60.68% 105.58% 108.37% 100.00%
DY 1.65 1.98 2.01 1.59 2.62 2.04 2.34 -5.65%
  YoY % -16.67% -1.49% 26.42% -39.31% 28.43% -12.82% -
  Horiz. % 70.51% 84.62% 85.90% 67.95% 111.97% 87.18% 100.00%
P/NAPS 0.06 4.91 6.34 4.67 3.00 3.37 3.52 -49.25%
  YoY % -98.78% -22.56% 35.76% 55.67% -10.98% -4.26% -
  Horiz. % 1.70% 139.49% 180.11% 132.67% 85.23% 95.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 18/11/14 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 -
Price 5.2200 6.8000 7.5500 4.8900 4.5500 4.6100 4.6800 -
P/RPS 6.11 4.72 5.00 3.56 1.84 2.36 2.18 18.73%
  YoY % 29.45% -5.60% 40.45% 93.48% -22.03% 8.26% -
  Horiz. % 280.28% 216.51% 229.36% 163.30% 84.40% 108.26% 100.00%
P/EPS 34.75 24.85 22.14 15.97 8.20 9.46 9.53 24.05%
  YoY % 39.84% 12.24% 38.63% 94.76% -13.32% -0.73% -
  Horiz. % 364.64% 260.76% 232.32% 167.58% 86.04% 99.27% 100.00%
EY 2.88 4.02 4.52 6.26 12.19 10.57 10.49 -19.37%
  YoY % -28.36% -11.06% -27.80% -48.65% 15.33% 0.76% -
  Horiz. % 27.45% 38.32% 43.09% 59.68% 116.21% 100.76% 100.00%
DY 1.53 2.06 1.99 1.43 2.64 1.74 2.14 -5.44%
  YoY % -25.73% 3.52% 39.16% -45.83% 51.72% -18.69% -
  Horiz. % 71.50% 96.26% 92.99% 66.82% 123.36% 81.31% 100.00%
P/NAPS 0.06 4.72 6.40 5.19 2.98 3.97 3.85 -50.01%
  YoY % -98.73% -26.25% 23.31% 74.16% -24.94% 3.12% -
  Horiz. % 1.56% 122.60% 166.23% 134.81% 77.40% 103.12% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS