Highlights

[HARTA] YoY Quarter Result on 2014-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -15.64%    YoY -     -23.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 584,617 436,975 379,345 275,238 280,953 255,019 229,542 16.84%
  YoY % 33.79% 15.19% 37.82% -2.03% 10.17% 11.10% -
  Horiz. % 254.69% 190.37% 165.26% 119.91% 122.40% 111.10% 100.00%
PBT 137,245 83,759 75,069 64,902 82,300 76,282 59,551 14.92%
  YoY % 63.86% 11.58% 15.67% -21.14% 7.89% 28.10% -
  Horiz. % 230.47% 140.65% 126.06% 108.99% 138.20% 128.10% 100.00%
Tax -23,507 -12,582 -14,516 -16,588 -18,974 -17,707 -13,380 9.84%
  YoY % -86.83% 13.32% 12.49% 12.58% -7.16% -32.34% -
  Horiz. % 175.69% 94.04% 108.49% 123.98% 141.81% 132.34% 100.00%
NP 113,738 71,177 60,553 48,314 63,326 58,575 46,171 16.20%
  YoY % 59.80% 17.54% 25.33% -23.71% 8.11% 26.87% -
  Horiz. % 246.34% 154.16% 131.15% 104.64% 137.16% 126.87% 100.00%
NP to SH 113,340 71,215 60,411 48,160 63,273 58,597 46,127 16.15%
  YoY % 59.15% 17.88% 25.44% -23.89% 7.98% 27.03% -
  Horiz. % 245.71% 154.39% 130.97% 104.41% 137.17% 127.03% 100.00%
Tax Rate 17.13 % 15.02 % 19.34 % 25.56 % 23.05 % 23.21 % 22.47 % -4.42%
  YoY % 14.05% -22.34% -24.33% 10.89% -0.69% 3.29% -
  Horiz. % 76.23% 66.84% 86.07% 113.75% 102.58% 103.29% 100.00%
Total Cost 470,879 365,798 318,792 226,924 217,627 196,444 183,371 17.00%
  YoY % 28.73% 14.75% 40.48% 4.27% 10.78% 7.13% -
  Horiz. % 256.79% 199.49% 173.85% 123.75% 118.68% 107.13% 100.00%
Net Worth 1,849,699 1,575,262 141,761,197 1,109,141 872,575 689,630 555,088 22.19%
  YoY % 17.42% -98.89% 12,681.16% 27.11% 26.53% 24.24% -
  Horiz. % 333.23% 283.79% 25,538.50% 199.81% 157.20% 124.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 57,505 32,817 32,743 23,079 25,901 25,604 21,826 17.50%
  YoY % 75.23% 0.23% 41.87% -10.89% 1.16% 17.31% -
  Horiz. % 263.46% 150.36% 150.01% 105.74% 118.67% 117.31% 100.00%
Div Payout % 50.74 % 46.08 % 54.20 % 47.92 % 40.94 % 43.70 % 47.32 % 1.17%
  YoY % 10.11% -14.98% 13.11% 17.05% -6.32% -7.65% -
  Horiz. % 107.23% 97.38% 114.54% 101.27% 86.52% 92.35% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,849,699 1,575,262 141,761,197 1,109,141 872,575 689,630 555,088 22.19%
  YoY % 17.42% -98.89% 12,681.16% 27.11% 26.53% 24.24% -
  Horiz. % 333.23% 283.79% 25,538.50% 199.81% 157.20% 124.24% 100.00%
NOSH 1,643,009 1,640,898 1,637,154 769,329 740,035 731,548 363,777 28.54%
  YoY % 0.13% 0.23% 112.80% 3.96% 1.16% 101.10% -
  Horiz. % 451.65% 451.07% 450.04% 211.48% 203.43% 201.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.46 % 16.29 % 15.96 % 17.55 % 22.54 % 22.97 % 20.11 % -0.55%
  YoY % 19.46% 2.07% -9.06% -22.14% -1.87% 14.22% -
  Horiz. % 96.77% 81.00% 79.36% 87.27% 112.08% 114.22% 100.00%
ROE 6.13 % 4.52 % 0.04 % 4.34 % 7.25 % 8.50 % 8.31 % -4.94%
  YoY % 35.62% 11,200.00% -99.08% -40.14% -14.71% 2.29% -
  Horiz. % 73.77% 54.39% 0.48% 52.23% 87.24% 102.29% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.58 26.63 23.17 35.78 37.96 34.86 63.10 -9.10%
  YoY % 33.61% 14.93% -35.24% -5.74% 8.89% -44.75% -
  Horiz. % 56.39% 42.20% 36.72% 56.70% 60.16% 55.25% 100.00%
EPS 6.87 4.34 3.69 6.26 8.55 8.01 12.68 -9.70%
  YoY % 58.29% 17.62% -41.05% -26.78% 6.74% -36.83% -
  Horiz. % 54.18% 34.23% 29.10% 49.37% 67.43% 63.17% 100.00%
DPS 3.50 2.00 2.00 3.00 3.50 3.50 6.00 -8.58%
  YoY % 75.00% 0.00% -33.33% -14.29% 0.00% -41.67% -
  Horiz. % 58.33% 33.33% 33.33% 50.00% 58.33% 58.33% 100.00%
NAPS 1.1258 0.9600 86.5900 1.4417 1.1791 0.9427 1.5259 -4.94%
  YoY % 17.27% -98.89% 5,906.10% 22.27% 25.08% -38.22% -
  Horiz. % 73.78% 62.91% 5,674.68% 94.48% 77.27% 61.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.40 13.01 11.29 8.19 8.36 7.59 6.83 16.85%
  YoY % 33.74% 15.23% 37.85% -2.03% 10.14% 11.13% -
  Horiz. % 254.76% 190.48% 165.30% 119.91% 122.40% 111.13% 100.00%
EPS 3.37 2.12 1.80 1.43 1.88 1.74 1.37 16.17%
  YoY % 58.96% 17.78% 25.87% -23.94% 8.05% 27.01% -
  Horiz. % 245.99% 154.74% 131.39% 104.38% 137.23% 127.01% 100.00%
DPS 1.71 0.98 0.97 0.69 0.77 0.76 0.65 17.48%
  YoY % 74.49% 1.03% 40.58% -10.39% 1.32% 16.92% -
  Horiz. % 263.08% 150.77% 149.23% 106.15% 118.46% 116.92% 100.00%
NAPS 0.5505 0.4688 42.1908 0.3301 0.2597 0.2052 0.1652 22.19%
  YoY % 17.43% -98.89% 12,681.22% 27.11% 26.56% 24.21% -
  Horiz. % 333.23% 283.78% 25,539.23% 199.82% 157.20% 124.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.9600 4.6400 4.8500 7.0800 7.4800 4.4000 4.5800 -
P/RPS 19.56 17.42 20.93 19.79 19.70 12.62 7.26 17.94%
  YoY % 12.28% -16.77% 5.76% 0.46% 56.10% 73.83% -
  Horiz. % 269.42% 239.94% 288.29% 272.59% 271.35% 173.83% 100.00%
P/EPS 100.89 106.91 131.44 113.10 87.49 54.93 36.12 18.65%
  YoY % -5.63% -18.66% 16.22% 29.27% 59.28% 52.08% -
  Horiz. % 279.32% 295.99% 363.90% 313.12% 242.22% 152.08% 100.00%
EY 0.99 0.94 0.76 0.88 1.14 1.82 2.77 -15.75%
  YoY % 5.32% 23.68% -13.64% -22.81% -37.36% -34.30% -
  Horiz. % 35.74% 33.94% 27.44% 31.77% 41.16% 65.70% 100.00%
DY 0.50 0.43 0.41 0.42 0.47 0.80 1.31 -14.82%
  YoY % 16.28% 4.88% -2.38% -10.64% -41.25% -38.93% -
  Horiz. % 38.17% 32.82% 31.30% 32.06% 35.88% 61.07% 100.00%
P/NAPS 6.18 4.83 0.06 4.91 6.34 4.67 3.00 12.79%
  YoY % 27.95% 7,950.00% -98.78% -22.56% 35.76% 55.67% -
  Horiz. % 206.00% 161.00% 2.00% 163.67% 211.33% 155.67% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/12/17 08/11/16 05/11/15 18/11/14 12/11/13 06/11/12 08/11/11 -
Price 10.8200 4.7800 5.2200 6.8000 7.5500 4.8900 4.5500 -
P/RPS 30.41 17.95 22.53 19.01 19.89 14.03 7.21 27.08%
  YoY % 69.42% -20.33% 18.52% -4.42% 41.77% 94.59% -
  Horiz. % 421.78% 248.96% 312.48% 263.66% 275.87% 194.59% 100.00%
P/EPS 156.85 110.14 141.46 108.63 88.30 61.05 35.88 27.84%
  YoY % 42.41% -22.14% 30.22% 23.02% 44.64% 70.15% -
  Horiz. % 437.15% 306.97% 394.26% 302.76% 246.10% 170.15% 100.00%
EY 0.64 0.91 0.71 0.92 1.13 1.64 2.79 -21.74%
  YoY % -29.67% 28.17% -22.83% -18.58% -31.10% -41.22% -
  Horiz. % 22.94% 32.62% 25.45% 32.97% 40.50% 58.78% 100.00%
DY 0.32 0.42 0.38 0.44 0.46 0.72 1.32 -21.02%
  YoY % -23.81% 10.53% -13.64% -4.35% -36.11% -45.45% -
  Horiz. % 24.24% 31.82% 28.79% 33.33% 34.85% 54.55% 100.00%
P/NAPS 9.61 4.98 0.06 4.72 6.40 5.19 2.98 21.53%
  YoY % 92.97% 8,200.00% -98.73% -26.25% 23.31% 74.16% -
  Horiz. % 322.48% 167.11% 2.01% 158.39% 214.77% 174.16% 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 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers