Highlights

[HARTA] YoY Cumulative Quarter Result on 2012-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     32.83%    YoY -     5.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,145,960 1,107,079 1,032,036 931,064 734,921 571,893 443,204 17.15%
  YoY % 3.51% 7.27% 10.84% 26.69% 28.51% 29.04% -
  Horiz. % 258.56% 249.79% 232.86% 210.08% 165.82% 129.04% 100.00%
PBT 276,881 308,951 304,099 258,404 242,834 177,775 95,483 19.41%
  YoY % -10.38% 1.60% 17.68% 6.41% 36.60% 86.18% -
  Horiz. % 289.98% 323.57% 318.48% 270.63% 254.32% 186.18% 100.00%
Tax -66,674 -75,658 -70,506 -56,972 -52,510 -34,718 -10,955 35.10%
  YoY % 11.87% -7.31% -23.76% -8.50% -51.25% -216.91% -
  Horiz. % 608.62% 690.63% 643.60% 520.05% 479.32% 316.91% 100.00%
NP 210,207 233,293 233,593 201,432 190,324 143,057 84,528 16.39%
  YoY % -9.90% -0.13% 15.97% 5.84% 33.04% 69.24% -
  Horiz. % 248.68% 275.99% 276.35% 238.30% 225.16% 169.24% 100.00%
NP to SH 209,733 232,813 233,337 201,380 190,297 142,909 84,511 16.35%
  YoY % -9.91% -0.22% 15.87% 5.82% 33.16% 69.10% -
  Horiz. % 248.17% 275.48% 276.10% 238.29% 225.17% 169.10% 100.00%
Tax Rate 24.08 % 24.49 % 23.19 % 22.05 % 21.62 % 19.53 % 11.47 % 13.15%
  YoY % -1.67% 5.61% 5.17% 1.99% 10.70% 70.27% -
  Horiz. % 209.94% 213.51% 202.18% 192.24% 188.49% 170.27% 100.00%
Total Cost 935,753 873,786 798,443 729,632 544,597 428,836 358,676 17.32%
  YoY % 7.09% 9.44% 9.43% 33.98% 26.99% 19.56% -
  Horiz. % 260.89% 243.61% 222.61% 203.42% 151.84% 119.56% 100.00%
Net Worth 61,480,642 935,616 761,566 309,724 494,505 236,068 254,396 149.47%
  YoY % 6,471.14% 22.85% 145.89% -37.37% 109.48% -7.20% -
  Horiz. % 24,167.23% 367.78% 299.36% 121.75% 194.38% 92.80% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 50,483 107,559 102,370 43,694 76,340 48,464 29,076 9.63%
  YoY % -53.06% 5.07% 134.29% -42.76% 57.52% 66.68% -
  Horiz. % 173.62% 369.92% 352.07% 150.28% 262.55% 166.68% 100.00%
Div Payout % 24.07 % 46.20 % 43.87 % 21.70 % 40.12 % 33.91 % 34.41 % -5.78%
  YoY % -47.90% 5.31% 102.17% -45.91% 18.31% -1.45% -
  Horiz. % 69.95% 134.26% 127.49% 63.06% 116.59% 98.55% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 61,480,642 935,616 761,566 309,724 494,505 236,068 254,396 149.47%
  YoY % 6,471.14% 22.85% 145.89% -37.37% 109.48% -7.20% -
  Horiz. % 24,167.23% 367.78% 299.36% 121.75% 194.38% 92.80% 100.00%
NOSH 776,662 741,787 731,221 364,124 363,527 242,320 242,305 21.42%
  YoY % 4.70% 1.45% 100.82% 0.16% 50.02% 0.01% -
  Horiz. % 320.53% 306.14% 301.78% 150.28% 150.03% 100.01% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.34 % 21.07 % 22.63 % 21.63 % 25.90 % 25.01 % 19.07 % -0.65%
  YoY % -12.96% -6.89% 4.62% -16.49% 3.56% 31.15% -
  Horiz. % 96.17% 110.49% 118.67% 113.42% 135.82% 131.15% 100.00%
ROE 0.34 % 24.88 % 30.64 % 65.02 % 38.48 % 60.54 % 33.22 % -53.39%
  YoY % -98.63% -18.80% -52.88% 68.97% -36.44% 82.24% -
  Horiz. % 1.02% 74.89% 92.23% 195.73% 115.83% 182.24% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 147.55 149.24 141.14 255.70 202.16 236.01 182.91 -3.52%
  YoY % -1.13% 5.74% -44.80% 26.48% -14.34% 29.03% -
  Horiz. % 80.67% 81.59% 77.16% 139.80% 110.52% 129.03% 100.00%
EPS 13.48 31.39 31.88 27.65 52.35 39.32 34.88 -14.65%
  YoY % -57.06% -1.54% 15.30% -47.18% 33.14% 12.73% -
  Horiz. % 38.65% 89.99% 91.40% 79.27% 150.09% 112.73% 100.00%
DPS 6.50 14.50 14.00 12.00 21.00 20.00 12.00 -9.71%
  YoY % -55.17% 3.57% 16.67% -42.86% 5.00% 66.67% -
  Horiz. % 54.17% 120.83% 116.67% 100.00% 175.00% 166.67% 100.00%
NAPS 79.1600 1.2613 1.0415 0.8506 1.3603 0.9742 1.0499 105.47%
  YoY % 6,176.06% 21.10% 22.44% -37.47% 39.63% -7.21% -
  Horiz. % 7,539.77% 120.14% 99.20% 81.02% 129.56% 92.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.25 33.09 30.85 27.83 21.97 17.09 13.25 17.14%
  YoY % 3.51% 7.26% 10.85% 26.67% 28.55% 28.98% -
  Horiz. % 258.49% 249.74% 232.83% 210.04% 165.81% 128.98% 100.00%
EPS 6.27 6.96 6.97 6.02 5.69 4.27 2.53 16.32%
  YoY % -9.91% -0.14% 15.78% 5.80% 33.26% 68.77% -
  Horiz. % 247.83% 275.10% 275.49% 237.94% 224.90% 168.77% 100.00%
DPS 1.51 3.21 3.06 1.31 2.28 1.45 0.87 9.62%
  YoY % -52.96% 4.90% 133.59% -42.54% 57.24% 66.67% -
  Horiz. % 173.56% 368.97% 351.72% 150.57% 262.07% 166.67% 100.00%
NAPS 18.3768 0.2797 0.2276 0.0926 0.1478 0.0706 0.0760 149.49%
  YoY % 6,470.18% 22.89% 145.79% -37.35% 109.35% -7.11% -
  Horiz. % 24,180.00% 368.03% 299.47% 121.84% 194.47% 92.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 8.6700 6.8500 4.9400 6.6200 4.5400 6.8300 2.0800 -
P/RPS 5.88 4.59 3.50 2.59 2.25 2.89 1.14 31.43%
  YoY % 28.10% 31.14% 35.14% 15.11% -22.15% 153.51% -
  Horiz. % 515.79% 402.63% 307.02% 227.19% 197.37% 253.51% 100.00%
P/EPS 32.11 21.83 15.48 11.97 8.67 11.58 5.96 32.39%
  YoY % 47.09% 41.02% 29.32% 38.06% -25.13% 94.30% -
  Horiz. % 538.76% 366.28% 259.73% 200.84% 145.47% 194.30% 100.00%
EY 3.11 4.58 6.46 8.35 11.53 8.63 16.77 -24.47%
  YoY % -32.10% -29.10% -22.63% -27.58% 33.60% -48.54% -
  Horiz. % 18.55% 27.31% 38.52% 49.79% 68.75% 51.46% 100.00%
DY 0.75 2.12 2.83 1.81 4.63 2.93 5.77 -28.82%
  YoY % -64.62% -25.09% 56.35% -60.91% 58.02% -49.22% -
  Horiz. % 13.00% 36.74% 49.05% 31.37% 80.24% 50.78% 100.00%
P/NAPS 0.11 5.43 4.74 7.78 3.34 7.01 1.98 -38.21%
  YoY % -97.97% 14.56% -39.07% 132.93% -52.35% 254.04% -
  Horiz. % 5.56% 274.24% 239.39% 392.93% 168.69% 354.04% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 06/05/14 07/05/13 09/05/12 10/05/11 11/05/10 20/05/09 -
Price 8.2200 6.0200 5.4500 6.5100 4.7500 6.5400 2.9700 -
P/RPS 5.57 4.03 3.86 2.55 2.35 2.77 1.62 22.84%
  YoY % 38.21% 4.40% 51.37% 8.51% -15.16% 70.99% -
  Horiz. % 343.83% 248.77% 238.27% 157.41% 145.06% 170.99% 100.00%
P/EPS 30.44 19.18 17.08 11.77 9.07 11.09 8.52 23.63%
  YoY % 58.71% 12.30% 45.11% 29.77% -18.21% 30.16% -
  Horiz. % 357.28% 225.12% 200.47% 138.15% 106.46% 130.16% 100.00%
EY 3.29 5.21 5.86 8.50 11.02 9.02 11.74 -19.10%
  YoY % -36.85% -11.09% -31.06% -22.87% 22.17% -23.17% -
  Horiz. % 28.02% 44.38% 49.91% 72.40% 93.87% 76.83% 100.00%
DY 0.79 2.41 2.57 1.84 4.42 3.06 4.04 -23.80%
  YoY % -67.22% -6.23% 39.67% -58.37% 44.44% -24.26% -
  Horiz. % 19.55% 59.65% 63.61% 45.54% 109.41% 75.74% 100.00%
P/NAPS 0.10 4.77 5.23 7.65 3.49 6.71 2.83 -42.70%
  YoY % -97.90% -8.80% -31.63% 119.20% -47.99% 137.10% -
  Horiz. % 3.53% 168.55% 184.81% 270.32% 123.32% 237.10% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers