Highlights

[HARTA] YoY Annualized 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 -     0.29%    YoY -     12.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,677,604 1,399,720 1,108,872 1,117,934 1,005,394 897,826 708,540 15.43%
  YoY % 19.85% 26.23% -0.81% 11.19% 11.98% 26.71% -
  Horiz. % 236.77% 197.55% 156.50% 157.78% 141.90% 126.71% 100.00%
PBT 303,776 309,986 281,106 328,434 292,392 260,442 229,564 4.77%
  YoY % -2.00% 10.27% -14.41% 12.33% 12.27% 13.45% -
  Horiz. % 132.33% 135.03% 122.45% 143.07% 127.37% 113.45% 100.00%
Tax -48,626 -63,300 -69,996 -75,752 -68,372 -58,608 -52,442 -1.25%
  YoY % 23.18% 9.57% 7.60% -10.79% -16.66% -11.76% -
  Horiz. % 92.72% 120.70% 133.47% 144.45% 130.38% 111.76% 100.00%
NP 255,150 246,686 211,110 252,682 224,020 201,834 177,122 6.27%
  YoY % 3.43% 16.85% -16.45% 12.79% 10.99% 13.95% -
  Horiz. % 144.05% 139.27% 119.19% 142.66% 126.48% 113.95% 100.00%
NP to SH 254,782 246,184 210,494 252,370 224,054 201,802 177,120 6.24%
  YoY % 3.49% 16.96% -16.59% 12.64% 11.03% 13.94% -
  Horiz. % 143.85% 138.99% 118.84% 142.49% 126.50% 113.94% 100.00%
Tax Rate 16.01 % 20.42 % 24.90 % 23.06 % 23.38 % 22.50 % 22.84 % -5.74%
  YoY % -21.60% -17.99% 7.98% -1.37% 3.91% -1.49% -
  Horiz. % 70.10% 89.40% 109.02% 100.96% 102.36% 98.51% 100.00%
Total Cost 1,422,454 1,153,034 897,762 865,252 781,374 695,992 531,418 17.82%
  YoY % 23.37% 28.43% 3.76% 10.73% 12.27% 30.97% -
  Horiz. % 267.67% 216.97% 168.94% 162.82% 147.04% 130.97% 100.00%
Net Worth 1,575,971 141,924,573 1,109,171 872,637 689,796 555,228 422,159 24.53%
  YoY % -98.89% 12,695.55% 27.11% 26.51% 24.24% 31.52% -
  Horiz. % 373.31% 33,618.75% 262.74% 206.71% 163.40% 131.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 131,330 131,123 107,708 111,013 51,220 43,664 29,071 28.54%
  YoY % 0.16% 21.74% -2.98% 116.74% 17.31% 50.19% -
  Horiz. % 451.75% 451.03% 370.49% 381.86% 176.19% 150.19% 100.00%
Div Payout % 51.55 % 53.26 % 51.17 % 43.99 % 22.86 % 21.64 % 16.41 % 21.00%
  YoY % -3.21% 4.08% 16.32% 92.43% 5.64% 31.87% -
  Horiz. % 314.14% 324.56% 311.82% 268.07% 139.31% 131.87% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,575,971 141,924,573 1,109,171 872,637 689,796 555,228 422,159 24.53%
  YoY % -98.89% 12,695.55% 27.11% 26.51% 24.24% 31.52% -
  Horiz. % 373.31% 33,618.75% 262.74% 206.71% 163.40% 131.52% 100.00%
NOSH 1,641,636 1,639,041 769,349 740,088 731,724 363,869 363,397 28.54%
  YoY % 0.16% 113.04% 3.95% 1.14% 101.10% 0.13% -
  Horiz. % 451.75% 451.03% 211.71% 203.66% 201.36% 100.13% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.21 % 17.62 % 19.04 % 22.60 % 22.28 % 22.48 % 25.00 % -7.94%
  YoY % -13.68% -7.46% -15.75% 1.44% -0.89% -10.08% -
  Horiz. % 60.84% 70.48% 76.16% 90.40% 89.12% 89.92% 100.00%
ROE 16.17 % 0.17 % 18.98 % 28.92 % 32.48 % 36.35 % 41.96 % -14.68%
  YoY % 9,411.76% -99.10% -34.37% -10.96% -10.65% -13.37% -
  Horiz. % 38.54% 0.41% 45.23% 68.92% 77.41% 86.63% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 102.19 85.40 144.13 151.05 137.40 246.74 194.98 -10.20%
  YoY % 19.66% -40.75% -4.58% 9.93% -44.31% 26.55% -
  Horiz. % 52.41% 43.80% 73.92% 77.47% 70.47% 126.55% 100.00%
EPS 15.52 15.02 27.36 34.10 30.62 55.46 48.74 -17.35%
  YoY % 3.33% -45.10% -19.77% 11.37% -44.79% 13.79% -
  Horiz. % 31.84% 30.82% 56.13% 69.96% 62.82% 113.79% 100.00%
DPS 8.00 8.00 14.00 15.00 7.00 12.00 8.00 -
  YoY % 0.00% -42.86% -6.67% 114.29% -41.67% 50.00% -
  Horiz. % 100.00% 100.00% 175.00% 187.50% 87.50% 150.00% 100.00%
NAPS 0.9600 86.5900 1.4417 1.1791 0.9427 1.5259 1.1617 -3.13%
  YoY % -98.89% 5,906.10% 22.27% 25.08% -38.22% 31.35% -
  Horiz. % 82.64% 7,453.73% 124.10% 101.50% 81.15% 131.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.94 40.84 32.35 32.62 29.33 26.19 20.67 15.43%
  YoY % 19.83% 26.24% -0.83% 11.22% 11.99% 26.71% -
  Horiz. % 236.77% 197.58% 156.51% 157.81% 141.90% 126.71% 100.00%
EPS 7.43 7.18 6.14 7.36 6.54 5.89 5.17 6.22%
  YoY % 3.48% 16.94% -16.58% 12.54% 11.04% 13.93% -
  Horiz. % 143.71% 138.88% 118.76% 142.36% 126.50% 113.93% 100.00%
DPS 3.83 3.83 3.14 3.24 1.49 1.27 0.85 28.49%
  YoY % 0.00% 21.97% -3.09% 117.45% 17.32% 49.41% -
  Horiz. % 450.59% 450.59% 369.41% 381.18% 175.29% 149.41% 100.00%
NAPS 0.4598 41.4063 0.3236 0.2546 0.2012 0.1620 0.1232 24.52%
  YoY % -98.89% 12,695.52% 27.10% 26.54% 24.20% 31.49% -
  Horiz. % 373.21% 33,609.01% 262.66% 206.66% 163.31% 131.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.6400 4.8500 7.0800 7.4800 4.4000 4.5800 3.9200 -
P/RPS 4.54 5.68 4.91 4.95 3.20 1.86 2.01 14.53%
  YoY % -20.07% 15.68% -0.81% 54.69% 72.04% -7.46% -
  Horiz. % 225.87% 282.59% 244.28% 246.27% 159.20% 92.54% 100.00%
P/EPS 29.90 32.29 25.88 21.94 14.37 8.26 8.04 24.45%
  YoY % -7.40% 24.77% 17.96% 52.68% 73.97% 2.74% -
  Horiz. % 371.89% 401.62% 321.89% 272.89% 178.73% 102.74% 100.00%
EY 3.34 3.10 3.86 4.56 6.96 12.11 12.43 -19.65%
  YoY % 7.74% -19.69% -15.35% -34.48% -42.53% -2.57% -
  Horiz. % 26.87% 24.94% 31.05% 36.69% 55.99% 97.43% 100.00%
DY 1.72 1.65 1.98 2.01 1.59 2.62 2.04 -2.80%
  YoY % 4.24% -16.67% -1.49% 26.42% -39.31% 28.43% -
  Horiz. % 84.31% 80.88% 97.06% 98.53% 77.94% 128.43% 100.00%
P/NAPS 4.83 0.06 4.91 6.34 4.67 3.00 3.37 6.18%
  YoY % 7,950.00% -98.78% -22.56% 35.76% 55.67% -10.98% -
  Horiz. % 143.32% 1.78% 145.70% 188.13% 138.58% 89.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 05/11/15 18/11/14 12/11/13 06/11/12 08/11/11 09/11/10 -
Price 4.7800 5.2200 6.8000 7.5500 4.8900 4.5500 4.6100 -
P/RPS 4.68 6.11 4.72 5.00 3.56 1.84 2.36 12.08%
  YoY % -23.40% 29.45% -5.60% 40.45% 93.48% -22.03% -
  Horiz. % 198.31% 258.90% 200.00% 211.86% 150.85% 77.97% 100.00%
P/EPS 30.80 34.75 24.85 22.14 15.97 8.20 9.46 21.72%
  YoY % -11.37% 39.84% 12.24% 38.63% 94.76% -13.32% -
  Horiz. % 325.58% 367.34% 262.68% 234.04% 168.82% 86.68% 100.00%
EY 3.25 2.88 4.02 4.52 6.26 12.19 10.57 -17.83%
  YoY % 12.85% -28.36% -11.06% -27.80% -48.65% 15.33% -
  Horiz. % 30.75% 27.25% 38.03% 42.76% 59.22% 115.33% 100.00%
DY 1.67 1.53 2.06 1.99 1.43 2.64 1.74 -0.68%
  YoY % 9.15% -25.73% 3.52% 39.16% -45.83% 51.72% -
  Horiz. % 95.98% 87.93% 118.39% 114.37% 82.18% 151.72% 100.00%
P/NAPS 4.98 0.06 4.72 6.40 5.19 2.98 3.97 3.85%
  YoY % 8,200.00% -98.73% -26.25% 23.31% 74.16% -24.94% -
  Horiz. % 125.44% 1.51% 118.89% 161.21% 130.73% 75.06% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS