Highlights

[HARTA] YoY Cumulative Quarter Result on 2012-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 07-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -73.50%    YoY -     -2.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 320,515 279,198 278,014 247,678 219,371 169,958 125,336 16.93%
  YoY % 14.80% 0.43% 12.25% 12.90% 29.07% 35.60% -
  Horiz. % 255.72% 222.76% 221.81% 197.61% 175.03% 135.60% 100.00%
PBT 79,924 75,651 81,917 69,914 70,670 53,764 32,703 16.05%
  YoY % 5.65% -7.65% 17.17% -1.07% 31.44% 64.40% -
  Horiz. % 244.39% 231.33% 250.49% 213.78% 216.10% 164.40% 100.00%
Tax -17,134 -18,410 -18,902 -16,479 -15,924 -12,314 -6,315 18.09%
  YoY % 6.93% 2.60% -14.70% -3.49% -29.32% -95.00% -
  Horiz. % 271.32% 291.53% 299.32% 260.95% 252.16% 195.00% 100.00%
NP 62,790 57,241 63,015 53,435 54,746 41,450 26,388 15.54%
  YoY % 9.69% -9.16% 17.93% -2.39% 32.08% 57.08% -
  Horiz. % 237.95% 216.92% 238.80% 202.50% 207.47% 157.08% 100.00%
NP to SH 62,681 57,087 62,912 53,358 54,774 41,461 26,375 15.51%
  YoY % 9.80% -9.26% 17.91% -2.59% 32.11% 57.20% -
  Horiz. % 237.65% 216.44% 238.53% 202.31% 207.67% 157.20% 100.00%
Tax Rate 21.44 % 24.34 % 23.07 % 23.57 % 22.53 % 22.90 % 19.31 % 1.76%
  YoY % -11.91% 5.50% -2.12% 4.62% -1.62% 18.59% -
  Horiz. % 111.03% 126.05% 119.47% 122.06% 116.68% 118.59% 100.00%
Total Cost 257,725 221,957 214,999 194,243 164,625 128,508 98,948 17.29%
  YoY % 16.11% 3.24% 10.69% 17.99% 28.10% 29.87% -
  Horiz. % 260.47% 224.32% 217.28% 196.31% 166.38% 129.87% 100.00%
Net Worth 1,386,601 1,014,409 806,758 654,183 529,045 386,815 271,313 31.23%
  YoY % 36.69% 25.74% 23.32% 23.65% 36.77% 42.57% -
  Horiz. % 511.07% 373.89% 297.35% 241.12% 194.99% 142.57% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 32,774 30,244 29,398 - - - - -
  YoY % 8.36% 2.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.48% 102.88% 100.00% - - - -
Div Payout % 52.29 % 52.98 % 46.73 % - % - % - % - % -
  YoY % -1.30% 13.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.90% 113.37% 100.00% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,386,601 1,014,409 806,758 654,183 529,045 386,815 271,313 31.23%
  YoY % 36.69% 25.74% 23.32% 23.65% 36.77% 42.57% -
  Horiz. % 511.07% 373.89% 297.35% 241.12% 194.99% 142.57% 100.00%
NOSH 819,359 756,119 734,953 730,931 363,705 242,320 242,417 22.49%
  YoY % 8.36% 2.88% 0.55% 100.97% 50.09% -0.04% -
  Horiz. % 338.00% 311.91% 303.18% 301.52% 150.03% 99.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.59 % 20.50 % 22.67 % 21.57 % 24.96 % 24.39 % 21.05 % -1.19%
  YoY % -4.44% -9.57% 5.10% -13.58% 2.34% 15.87% -
  Horiz. % 93.06% 97.39% 107.70% 102.47% 118.57% 115.87% 100.00%
ROE 4.52 % 5.63 % 7.80 % 8.16 % 10.35 % 10.72 % 9.72 % -11.98%
  YoY % -19.72% -27.82% -4.41% -21.16% -3.45% 10.29% -
  Horiz. % 46.50% 57.92% 80.25% 83.95% 106.48% 110.29% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.12 36.93 37.83 33.89 60.32 70.14 51.70 -4.54%
  YoY % 5.93% -2.38% 11.63% -43.82% -14.00% 35.67% -
  Horiz. % 75.67% 71.43% 73.17% 65.55% 116.67% 135.67% 100.00%
EPS 7.65 7.55 8.56 7.30 15.06 17.11 10.88 -5.70%
  YoY % 1.32% -11.80% 17.26% -51.53% -11.98% 57.26% -
  Horiz. % 70.31% 69.39% 78.68% 67.10% 138.42% 157.26% 100.00%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.6923 1.3416 1.0977 0.8950 1.4546 1.5963 1.1192 7.13%
  YoY % 26.14% 22.22% 22.65% -38.47% -8.88% 42.63% -
  Horiz. % 151.21% 119.87% 98.08% 79.97% 129.97% 142.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.50 8.28 8.24 7.34 6.51 5.04 3.72 16.90%
  YoY % 14.73% 0.49% 12.26% 12.75% 29.17% 35.48% -
  Horiz. % 255.38% 222.58% 221.51% 197.31% 175.00% 135.48% 100.00%
EPS 1.86 1.69 1.87 1.58 1.62 1.23 0.78 15.58%
  YoY % 10.06% -9.63% 18.35% -2.47% 31.71% 57.69% -
  Horiz. % 238.46% 216.67% 239.74% 202.56% 207.69% 157.69% 100.00%
DPS 0.97 0.90 0.87 0.00 0.00 0.00 0.00 -
  YoY % 7.78% 3.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.49% 103.45% 100.00% - - - -
NAPS 0.4112 0.3008 0.2392 0.1940 0.1569 0.1147 0.0805 31.22%
  YoY % 36.70% 25.75% 23.30% 23.65% 36.79% 42.48% -
  Horiz. % 510.81% 373.66% 297.14% 240.99% 194.91% 142.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.5100 6.2100 6.4000 4.0200 4.6500 6.6900 3.2500 -
P/RPS 21.75 16.82 16.92 11.86 7.71 9.54 6.29 22.96%
  YoY % 29.31% -0.59% 42.66% 53.83% -19.18% 51.67% -
  Horiz. % 345.79% 267.41% 269.00% 188.55% 122.58% 151.67% 100.00%
P/EPS 111.24 82.25 74.77 55.07 30.88 39.10 29.87 24.49%
  YoY % 35.25% 10.00% 35.77% 78.34% -21.02% 30.90% -
  Horiz. % 372.41% 275.36% 250.32% 184.37% 103.38% 130.90% 100.00%
EY 0.90 1.22 1.34 1.82 3.24 2.56 3.35 -19.66%
  YoY % -26.23% -8.96% -26.37% -43.83% 26.56% -23.58% -
  Horiz. % 26.87% 36.42% 40.00% 54.33% 96.72% 76.42% 100.00%
DY 0.47 0.64 0.62 0.00 0.00 0.00 0.00 -
  YoY % -26.56% 3.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.81% 103.23% 100.00% - - - -
P/NAPS 5.03 4.63 5.83 4.49 3.20 4.19 2.90 9.61%
  YoY % 8.64% -20.58% 29.84% 40.31% -23.63% 44.48% -
  Horiz. % 173.45% 159.66% 201.03% 154.83% 110.34% 144.48% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 04/08/15 05/08/14 06/08/13 07/08/12 09/08/11 10/08/10 14/08/09 -
Price 8.6000 6.7200 6.7900 4.5000 4.4900 6.5800 4.3300 -
P/RPS 21.98 18.20 17.95 13.28 7.44 9.38 8.37 17.45%
  YoY % 20.77% 1.39% 35.17% 78.49% -20.68% 12.07% -
  Horiz. % 262.60% 217.44% 214.46% 158.66% 88.89% 112.07% 100.00%
P/EPS 112.42 89.01 79.32 61.64 29.81 38.46 39.80 18.88%
  YoY % 26.30% 12.22% 28.68% 106.78% -22.49% -3.37% -
  Horiz. % 282.46% 223.64% 199.30% 154.87% 74.90% 96.63% 100.00%
EY 0.89 1.12 1.26 1.62 3.35 2.60 2.51 -15.86%
  YoY % -20.54% -11.11% -22.22% -51.64% 28.85% 3.59% -
  Horiz. % 35.46% 44.62% 50.20% 64.54% 133.47% 103.59% 100.00%
DY 0.47 0.60 0.59 0.00 0.00 0.00 0.00 -
  YoY % -21.67% 1.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.66% 101.69% 100.00% - - - -
P/NAPS 5.08 5.01 6.19 5.03 3.09 4.12 3.87 4.64%
  YoY % 1.40% -19.06% 23.06% 62.78% -25.00% 6.46% -
  Horiz. % 131.27% 129.46% 159.95% 129.97% 79.84% 106.46% 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.
 


 

286  324  528  1183 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52+0.005 
 KNM 0.385-0.015 
 SAPNRG 0.29+0.005 
 EKOVEST 0.82-0.035 
 DAYA 0.01+0.005 
 PERDANA 0.46+0.005 
 KEYASIC 0.065+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 HSI-C7K 0.34+0.005 
Partners & Brokers