Highlights

[HARTA] YoY Cumulative Quarter Result on 2014-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     26.49%    YoY -     -0.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,821,873 1,498,337 1,145,960 1,107,079 1,032,036 931,064 734,921 16.32%
  YoY % 21.59% 30.75% 3.51% 7.27% 10.84% 26.69% -
  Horiz. % 247.90% 203.88% 155.93% 150.64% 140.43% 126.69% 100.00%
PBT 348,977 316,878 276,881 308,951 304,099 258,404 242,834 6.22%
  YoY % 10.13% 14.45% -10.38% 1.60% 17.68% 6.41% -
  Horiz. % 143.71% 130.49% 114.02% 127.23% 125.23% 106.41% 100.00%
Tax -65,660 -59,118 -66,674 -75,658 -70,506 -56,972 -52,510 3.79%
  YoY % -11.07% 11.33% 11.87% -7.31% -23.76% -8.50% -
  Horiz. % 125.04% 112.58% 126.97% 144.08% 134.27% 108.50% 100.00%
NP 283,317 257,760 210,207 233,293 233,593 201,432 190,324 6.85%
  YoY % 9.92% 22.62% -9.90% -0.13% 15.97% 5.84% -
  Horiz. % 148.86% 135.43% 110.45% 122.58% 122.73% 105.84% 100.00%
NP to SH 283,001 257,428 209,733 232,813 233,337 201,380 190,297 6.83%
  YoY % 9.93% 22.74% -9.91% -0.22% 15.87% 5.82% -
  Horiz. % 148.72% 135.28% 110.21% 122.34% 122.62% 105.82% 100.00%
Tax Rate 18.81 % 18.66 % 24.08 % 24.49 % 23.19 % 22.05 % 21.62 % -2.29%
  YoY % 0.80% -22.51% -1.67% 5.61% 5.17% 1.99% -
  Horiz. % 87.00% 86.31% 111.38% 113.27% 107.26% 101.99% 100.00%
Total Cost 1,538,556 1,240,577 935,753 873,786 798,443 729,632 544,597 18.88%
  YoY % 24.02% 32.58% 7.09% 9.44% 9.43% 33.98% -
  Horiz. % 282.51% 227.80% 171.82% 160.45% 146.61% 133.98% 100.00%
Net Worth 837,311 1,500,642 61,480,642 935,616 761,566 309,724 494,505 9.17%
  YoY % -44.20% -97.56% 6,471.14% 22.85% 145.89% -37.37% -
  Horiz. % 169.32% 303.46% 12,432.74% 189.20% 154.01% 62.63% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 65,671 131,175 50,483 107,559 102,370 43,694 76,340 -2.48%
  YoY % -49.94% 159.84% -53.06% 5.07% 134.29% -42.76% -
  Horiz. % 86.02% 171.83% 66.13% 140.89% 134.10% 57.24% 100.00%
Div Payout % 23.21 % 50.96 % 24.07 % 46.20 % 43.87 % 21.70 % 40.12 % -8.71%
  YoY % -54.45% 111.72% -47.90% 5.31% 102.17% -45.91% -
  Horiz. % 57.85% 127.02% 60.00% 115.15% 109.35% 54.09% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 837,311 1,500,642 61,480,642 935,616 761,566 309,724 494,505 9.17%
  YoY % -44.20% -97.56% 6,471.14% 22.85% 145.89% -37.37% -
  Horiz. % 169.32% 303.46% 12,432.74% 189.20% 154.01% 62.63% 100.00%
NOSH 1,641,786 1,639,688 776,662 741,787 731,221 364,124 363,527 28.54%
  YoY % 0.13% 111.12% 4.70% 1.45% 100.82% 0.16% -
  Horiz. % 451.63% 451.05% 213.65% 204.05% 201.15% 100.16% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.55 % 17.20 % 18.34 % 21.07 % 22.63 % 21.63 % 25.90 % -8.14%
  YoY % -9.59% -6.22% -12.96% -6.89% 4.62% -16.49% -
  Horiz. % 60.04% 66.41% 70.81% 81.35% 87.37% 83.51% 100.00%
ROE 33.80 % 17.15 % 0.34 % 24.88 % 30.64 % 65.02 % 38.48 % -2.14%
  YoY % 97.08% 4,944.12% -98.63% -18.80% -52.88% 68.97% -
  Horiz. % 87.84% 44.57% 0.88% 64.66% 79.63% 168.97% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 110.97 91.38 147.55 149.24 141.14 255.70 202.16 -9.50%
  YoY % 21.44% -38.07% -1.13% 5.74% -44.80% 26.48% -
  Horiz. % 54.89% 45.20% 72.99% 73.82% 69.82% 126.48% 100.00%
EPS 8.62 15.70 13.48 31.39 31.88 27.65 52.35 -25.95%
  YoY % -45.10% 16.47% -57.06% -1.54% 15.30% -47.18% -
  Horiz. % 16.47% 29.99% 25.75% 59.96% 60.90% 52.82% 100.00%
DPS 4.00 8.00 6.50 14.50 14.00 12.00 21.00 -24.13%
  YoY % -50.00% 23.08% -55.17% 3.57% 16.67% -42.86% -
  Horiz. % 19.05% 38.10% 30.95% 69.05% 66.67% 57.14% 100.00%
NAPS 0.5100 0.9152 79.1600 1.2613 1.0415 0.8506 1.3603 -15.07%
  YoY % -44.27% -98.84% 6,176.06% 21.10% 22.44% -37.47% -
  Horiz. % 37.49% 67.28% 5,819.31% 92.72% 76.56% 62.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.22 44.59 34.11 32.95 30.72 27.71 21.87 16.32%
  YoY % 21.60% 30.72% 3.52% 7.26% 10.86% 26.70% -
  Horiz. % 247.92% 203.89% 155.97% 150.66% 140.47% 126.70% 100.00%
EPS 8.42 7.66 6.24 6.93 6.94 5.99 5.66 6.84%
  YoY % 9.92% 22.76% -9.96% -0.14% 15.86% 5.83% -
  Horiz. % 148.76% 135.34% 110.25% 122.44% 122.61% 105.83% 100.00%
DPS 1.95 3.90 1.50 3.20 3.05 1.30 2.27 -2.50%
  YoY % -50.00% 160.00% -53.12% 4.92% 134.62% -42.73% -
  Horiz. % 85.90% 171.81% 66.08% 140.97% 134.36% 57.27% 100.00%
NAPS 0.2492 0.4466 18.2978 0.2785 0.2267 0.0922 0.1472 9.16%
  YoY % -44.20% -97.56% 6,470.13% 22.85% 145.88% -37.36% -
  Horiz. % 169.29% 303.40% 12,430.57% 189.20% 154.01% 62.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.9600 4.8500 8.6700 6.8500 4.9400 6.6200 4.5400 -
P/RPS 4.47 5.31 5.88 4.59 3.50 2.59 2.25 12.11%
  YoY % -15.82% -9.69% 28.10% 31.14% 35.14% 15.11% -
  Horiz. % 198.67% 236.00% 261.33% 204.00% 155.56% 115.11% 100.00%
P/EPS 28.77 30.89 32.11 21.83 15.48 11.97 8.67 22.11%
  YoY % -6.86% -3.80% 47.09% 41.02% 29.32% 38.06% -
  Horiz. % 331.83% 356.29% 370.36% 251.79% 178.55% 138.06% 100.00%
EY 3.48 3.24 3.11 4.58 6.46 8.35 11.53 -18.08%
  YoY % 7.41% 4.18% -32.10% -29.10% -22.63% -27.58% -
  Horiz. % 30.18% 28.10% 26.97% 39.72% 56.03% 72.42% 100.00%
DY 0.81 1.65 0.75 2.12 2.83 1.81 4.63 -25.19%
  YoY % -50.91% 120.00% -64.62% -25.09% 56.35% -60.91% -
  Horiz. % 17.49% 35.64% 16.20% 45.79% 61.12% 39.09% 100.00%
P/NAPS 9.73 5.30 0.11 5.43 4.74 7.78 3.34 19.49%
  YoY % 83.58% 4,718.18% -97.97% 14.56% -39.07% 132.93% -
  Horiz. % 291.32% 158.68% 3.29% 162.57% 141.92% 232.93% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 09/05/17 03/05/16 05/05/15 06/05/14 07/05/13 09/05/12 10/05/11 -
Price 5.3900 4.1400 8.2200 6.0200 5.4500 6.5100 4.7500 -
P/RPS 4.86 4.53 5.57 4.03 3.86 2.55 2.35 12.86%
  YoY % 7.28% -18.67% 38.21% 4.40% 51.37% 8.51% -
  Horiz. % 206.81% 192.77% 237.02% 171.49% 164.26% 108.51% 100.00%
P/EPS 31.27 26.37 30.44 19.18 17.08 11.77 9.07 22.89%
  YoY % 18.58% -13.37% 58.71% 12.30% 45.11% 29.77% -
  Horiz. % 344.76% 290.74% 335.61% 211.47% 188.31% 129.77% 100.00%
EY 3.20 3.79 3.29 5.21 5.86 8.50 11.02 -18.61%
  YoY % -15.57% 15.20% -36.85% -11.09% -31.06% -22.87% -
  Horiz. % 29.04% 34.39% 29.85% 47.28% 53.18% 77.13% 100.00%
DY 0.74 1.93 0.79 2.41 2.57 1.84 4.42 -25.74%
  YoY % -61.66% 144.30% -67.22% -6.23% 39.67% -58.37% -
  Horiz. % 16.74% 43.67% 17.87% 54.52% 58.14% 41.63% 100.00%
P/NAPS 10.57 4.52 0.10 4.77 5.23 7.65 3.49 20.26%
  YoY % 133.85% 4,420.00% -97.90% -8.80% -31.63% 119.20% -
  Horiz. % 302.87% 129.51% 2.87% 136.68% 149.86% 219.20% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers