Highlights

[HARTA] YoY Quarter Result on 2013-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     0.99%    YoY -     17.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 401,827 320,515 279,198 278,014 247,678 219,371 169,958 15.41%
  YoY % 25.37% 14.80% 0.43% 12.25% 12.90% 29.07% -
  Horiz. % 236.43% 188.58% 164.27% 163.58% 145.73% 129.07% 100.00%
PBT 68,129 79,924 75,651 81,917 69,914 70,670 53,764 4.02%
  YoY % -14.76% 5.65% -7.65% 17.17% -1.07% 31.44% -
  Horiz. % 126.72% 148.66% 140.71% 152.36% 130.04% 131.44% 100.00%
Tax -11,731 -17,134 -18,410 -18,902 -16,479 -15,924 -12,314 -0.80%
  YoY % 31.53% 6.93% 2.60% -14.70% -3.49% -29.32% -
  Horiz. % 95.27% 139.14% 149.50% 153.50% 133.82% 129.32% 100.00%
NP 56,398 62,790 57,241 63,015 53,435 54,746 41,450 5.26%
  YoY % -10.18% 9.69% -9.16% 17.93% -2.39% 32.08% -
  Horiz. % 136.06% 151.48% 138.10% 152.03% 128.91% 132.08% 100.00%
NP to SH 56,176 62,681 57,087 62,912 53,358 54,774 41,461 5.19%
  YoY % -10.38% 9.80% -9.26% 17.91% -2.59% 32.11% -
  Horiz. % 135.49% 151.18% 137.69% 151.74% 128.69% 132.11% 100.00%
Tax Rate 17.22 % 21.44 % 24.34 % 23.07 % 23.57 % 22.53 % 22.90 % -4.64%
  YoY % -19.68% -11.91% 5.50% -2.12% 4.62% -1.62% -
  Horiz. % 75.20% 93.62% 106.29% 100.74% 102.93% 98.38% 100.00%
Total Cost 345,429 257,725 221,957 214,999 194,243 164,625 128,508 17.90%
  YoY % 34.03% 16.11% 3.24% 10.69% 17.99% 28.10% -
  Horiz. % 268.80% 200.55% 172.72% 167.30% 151.15% 128.10% 100.00%
Net Worth 1,531,863 1,386,601 1,014,409 806,758 654,183 529,045 386,815 25.76%
  YoY % 10.48% 36.69% 25.74% 23.32% 23.65% 36.77% -
  Horiz. % 396.02% 358.47% 262.25% 208.56% 169.12% 136.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,851 32,774 30,244 29,398 - - - -
  YoY % 0.24% 8.36% 2.88% 0.00% 0.00% 0.00% -
  Horiz. % 111.75% 111.48% 102.88% 100.00% - - -
Div Payout % 58.48 % 52.29 % 52.98 % 46.73 % - % - % - % -
  YoY % 11.84% -1.30% 13.37% 0.00% 0.00% 0.00% -
  Horiz. % 125.14% 111.90% 113.37% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,531,863 1,386,601 1,014,409 806,758 654,183 529,045 386,815 25.76%
  YoY % 10.48% 36.69% 25.74% 23.32% 23.65% 36.77% -
  Horiz. % 396.02% 358.47% 262.25% 208.56% 169.12% 136.77% 100.00%
NOSH 1,642,573 819,359 756,119 734,953 730,931 363,705 242,320 37.53%
  YoY % 100.47% 8.36% 2.88% 0.55% 100.97% 50.09% -
  Horiz. % 677.85% 338.13% 312.03% 303.30% 301.64% 150.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.04 % 19.59 % 20.50 % 22.67 % 21.57 % 24.96 % 24.39 % -8.79%
  YoY % -28.33% -4.44% -9.57% 5.10% -13.58% 2.34% -
  Horiz. % 57.56% 80.32% 84.05% 92.95% 88.44% 102.34% 100.00%
ROE 3.67 % 4.52 % 5.63 % 7.80 % 8.16 % 10.35 % 10.72 % -16.35%
  YoY % -18.81% -19.72% -27.82% -4.41% -21.16% -3.45% -
  Horiz. % 34.24% 42.16% 52.52% 72.76% 76.12% 96.55% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.46 39.12 36.93 37.83 33.89 60.32 70.14 -16.09%
  YoY % -37.47% 5.93% -2.38% 11.63% -43.82% -14.00% -
  Horiz. % 34.87% 55.77% 52.65% 53.93% 48.32% 86.00% 100.00%
EPS 3.42 7.65 7.55 8.56 7.30 15.06 17.11 -23.52%
  YoY % -55.29% 1.32% -11.80% 17.26% -51.53% -11.98% -
  Horiz. % 19.99% 44.71% 44.13% 50.03% 42.67% 88.02% 100.00%
DPS 2.00 4.00 4.00 4.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% - - -
NAPS 0.9326 1.6923 1.3416 1.0977 0.8950 1.4546 1.5963 -8.56%
  YoY % -44.89% 26.14% 22.22% 22.65% -38.47% -8.88% -
  Horiz. % 58.42% 106.01% 84.04% 68.77% 56.07% 91.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.97 9.54 8.31 8.28 7.38 6.53 5.06 15.42%
  YoY % 25.47% 14.80% 0.36% 12.20% 13.02% 29.05% -
  Horiz. % 236.56% 188.54% 164.23% 163.64% 145.85% 129.05% 100.00%
EPS 1.67 1.87 1.70 1.87 1.59 1.63 1.23 5.22%
  YoY % -10.70% 10.00% -9.09% 17.61% -2.45% 32.52% -
  Horiz. % 135.77% 152.03% 138.21% 152.03% 129.27% 132.52% 100.00%
DPS 0.98 0.98 0.90 0.88 0.00 0.00 0.00 -
  YoY % 0.00% 8.89% 2.27% 0.00% 0.00% 0.00% -
  Horiz. % 111.36% 111.36% 102.27% 100.00% - - -
NAPS 0.4562 0.4129 0.3021 0.2402 0.1948 0.1575 0.1152 25.76%
  YoY % 10.49% 36.68% 25.77% 23.31% 23.68% 36.72% -
  Horiz. % 396.01% 358.42% 262.24% 208.51% 169.10% 136.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.3300 8.5100 6.2100 6.4000 4.0200 4.6500 6.6900 -
P/RPS 17.70 21.75 16.82 16.92 11.86 7.71 9.54 10.84%
  YoY % -18.62% 29.31% -0.59% 42.66% 53.83% -19.18% -
  Horiz. % 185.53% 227.99% 176.31% 177.36% 124.32% 80.82% 100.00%
P/EPS 126.61 111.24 82.25 74.77 55.07 30.88 39.10 21.61%
  YoY % 13.82% 35.25% 10.00% 35.77% 78.34% -21.02% -
  Horiz. % 323.81% 284.50% 210.36% 191.23% 140.84% 78.98% 100.00%
EY 0.79 0.90 1.22 1.34 1.82 3.24 2.56 -17.78%
  YoY % -12.22% -26.23% -8.96% -26.37% -43.83% 26.56% -
  Horiz. % 30.86% 35.16% 47.66% 52.34% 71.09% 126.56% 100.00%
DY 0.46 0.47 0.64 0.62 0.00 0.00 0.00 -
  YoY % -2.13% -26.56% 3.23% 0.00% 0.00% 0.00% -
  Horiz. % 74.19% 75.81% 103.23% 100.00% - - -
P/NAPS 4.64 5.03 4.63 5.83 4.49 3.20 4.19 1.71%
  YoY % -7.75% 8.64% -20.58% 29.84% 40.31% -23.63% -
  Horiz. % 110.74% 120.05% 110.50% 139.14% 107.16% 76.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 02/08/16 04/08/15 05/08/14 06/08/13 07/08/12 09/08/11 10/08/10 -
Price 4.2400 8.6000 6.7200 6.7900 4.5000 4.4900 6.5800 -
P/RPS 17.33 21.98 18.20 17.95 13.28 7.44 9.38 10.76%
  YoY % -21.16% 20.77% 1.39% 35.17% 78.49% -20.68% -
  Horiz. % 184.75% 234.33% 194.03% 191.36% 141.58% 79.32% 100.00%
P/EPS 123.98 112.42 89.01 79.32 61.64 29.81 38.46 21.52%
  YoY % 10.28% 26.30% 12.22% 28.68% 106.78% -22.49% -
  Horiz. % 322.36% 292.30% 231.44% 206.24% 160.27% 77.51% 100.00%
EY 0.81 0.89 1.12 1.26 1.62 3.35 2.60 -17.65%
  YoY % -8.99% -20.54% -11.11% -22.22% -51.64% 28.85% -
  Horiz. % 31.15% 34.23% 43.08% 48.46% 62.31% 128.85% 100.00%
DY 0.47 0.47 0.60 0.59 0.00 0.00 0.00 -
  YoY % 0.00% -21.67% 1.69% 0.00% 0.00% 0.00% -
  Horiz. % 79.66% 79.66% 101.69% 100.00% - - -
P/NAPS 4.55 5.08 5.01 6.19 5.03 3.09 4.12 1.67%
  YoY % -10.43% 1.40% -19.06% 23.06% 62.78% -25.00% -
  Horiz. % 110.44% 123.30% 121.60% 150.24% 122.09% 75.00% 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.
 


 

228  261  570  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.23+0.005 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers