Highlights

[HARTA] YoY Quarter Result on 2014-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.82%    YoY -     -14.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 603,139 456,287 398,023 286,414 267,820 259,565 241,951 16.43%
  YoY % 32.18% 14.64% 38.97% 6.94% 3.18% 7.28% -
  Horiz. % 249.28% 188.59% 164.51% 118.38% 110.69% 107.28% 100.00%
PBT 138,857 78,327 91,173 68,997 74,673 78,368 63,902 13.80%
  YoY % 77.28% -14.09% 32.14% -7.60% -4.71% 22.64% -
  Horiz. % 217.30% 122.57% 142.68% 107.97% 116.86% 122.64% 100.00%
Tax -25,734 -11,927 -18,287 -19,353 -16,684 -17,747 -13,239 11.70%
  YoY % -115.76% 34.78% 5.51% -16.00% 5.99% -34.05% -
  Horiz. % 194.38% 90.09% 138.13% 146.18% 126.02% 134.05% 100.00%
NP 113,123 66,400 72,886 49,644 57,989 60,621 50,663 14.31%
  YoY % 70.37% -8.90% 46.82% -14.39% -4.34% 19.66% -
  Horiz. % 223.29% 131.06% 143.86% 97.99% 114.46% 119.66% 100.00%
NP to SH 113,023 66,226 72,786 49,517 57,876 60,529 50,703 14.28%
  YoY % 70.66% -9.01% 46.99% -14.44% -4.38% 19.38% -
  Horiz. % 222.91% 130.62% 143.55% 97.66% 114.15% 119.38% 100.00%
Tax Rate 18.53 % 15.23 % 20.06 % 28.05 % 22.34 % 22.65 % 20.72 % -1.84%
  YoY % 21.67% -24.08% -28.48% 25.56% -1.37% 9.31% -
  Horiz. % 89.43% 73.50% 96.81% 135.38% 107.82% 109.31% 100.00%
Total Cost 490,016 389,887 325,137 236,770 209,831 198,944 191,288 16.96%
  YoY % 25.68% 19.91% 37.32% 12.84% 5.47% 4.00% -
  Horiz. % 256.17% 203.82% 169.97% 123.78% 109.69% 104.00% 100.00%
Net Worth 1,930,255 1,617,360 146,506,417 1,172,134 913,344 726,055 587,179 21.92%
  YoY % 19.35% -98.90% 12,399.11% 28.33% 25.80% 23.65% -
  Horiz. % 328.73% 275.45% 24,950.88% 199.62% 155.55% 123.65% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 65,991 32,866 32,786 23,247 25,936 25,585 21,839 20.22%
  YoY % 100.79% 0.24% 41.03% -10.37% 1.37% 17.16% -
  Horiz. % 302.17% 150.49% 150.13% 106.45% 118.76% 117.16% 100.00%
Div Payout % 58.39 % 49.63 % 45.05 % 46.95 % 44.81 % 42.27 % 43.07 % 5.20%
  YoY % 17.65% 10.17% -4.05% 4.78% 6.01% -1.86% -
  Horiz. % 135.57% 115.23% 104.60% 109.01% 104.04% 98.14% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,930,255 1,617,360 146,506,417 1,172,134 913,344 726,055 587,179 21.92%
  YoY % 19.35% -98.90% 12,399.11% 28.33% 25.80% 23.65% -
  Horiz. % 328.73% 275.45% 24,950.88% 199.62% 155.55% 123.65% 100.00%
NOSH 1,649,791 1,643,324 1,639,324 774,913 741,049 731,026 363,984 28.61%
  YoY % 0.39% 0.24% 111.55% 4.57% 1.37% 100.84% -
  Horiz. % 453.26% 451.48% 450.38% 212.90% 203.59% 200.84% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.76 % 14.55 % 18.31 % 17.33 % 21.65 % 23.35 % 20.94 % -1.81%
  YoY % 28.93% -20.54% 5.65% -19.95% -7.28% 11.51% -
  Horiz. % 89.59% 69.48% 87.44% 82.76% 103.39% 111.51% 100.00%
ROE 5.86 % 4.09 % 0.05 % 4.22 % 6.34 % 8.34 % 8.64 % -6.26%
  YoY % 43.28% 8,080.00% -98.82% -33.44% -23.98% -3.47% -
  Horiz. % 67.82% 47.34% 0.58% 48.84% 73.38% 96.53% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.56 27.77 24.28 36.96 36.14 35.51 66.47 -9.47%
  YoY % 31.65% 14.37% -34.31% 2.27% 1.77% -46.58% -
  Horiz. % 55.00% 41.78% 36.53% 55.60% 54.37% 53.42% 100.00%
EPS 6.85 4.03 4.44 6.39 7.81 8.28 13.93 -11.15%
  YoY % 69.98% -9.23% -30.52% -18.18% -5.68% -40.56% -
  Horiz. % 49.17% 28.93% 31.87% 45.87% 56.07% 59.44% 100.00%
DPS 4.00 2.00 2.00 3.00 3.50 3.50 6.00 -6.53%
  YoY % 100.00% 0.00% -33.33% -14.29% 0.00% -41.67% -
  Horiz. % 66.67% 33.33% 33.33% 50.00% 58.33% 58.33% 100.00%
NAPS 1.1700 0.9842 89.3700 1.5126 1.2325 0.9932 1.6132 -5.21%
  YoY % 18.88% -98.90% 5,808.37% 22.73% 24.09% -38.43% -
  Horiz. % 72.53% 61.01% 5,539.92% 93.76% 76.40% 61.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.89 13.53 11.80 8.49 7.94 7.70 7.17 16.45%
  YoY % 32.22% 14.66% 38.99% 6.93% 3.12% 7.39% -
  Horiz. % 249.51% 188.70% 164.57% 118.41% 110.74% 107.39% 100.00%
EPS 3.35 1.96 2.16 1.47 1.72 1.79 1.50 14.32%
  YoY % 70.92% -9.26% 46.94% -14.53% -3.91% 19.33% -
  Horiz. % 223.33% 130.67% 144.00% 98.00% 114.67% 119.33% 100.00%
DPS 1.96 0.97 0.97 0.69 0.77 0.76 0.65 20.18%
  YoY % 102.06% 0.00% 40.58% -10.39% 1.32% 16.92% -
  Horiz. % 301.54% 149.23% 149.23% 106.15% 118.46% 116.92% 100.00%
NAPS 0.5724 0.4796 43.4459 0.3476 0.2708 0.2153 0.1741 21.92%
  YoY % 19.35% -98.90% 12,398.82% 28.36% 25.78% 23.66% -
  Horiz. % 328.78% 275.47% 24,954.57% 199.66% 155.54% 123.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 10.6800 4.8300 5.9400 7.0300 7.2300 4.7500 4.8700 -
P/RPS 29.21 17.40 24.46 19.02 20.01 13.38 7.33 25.89%
  YoY % 67.87% -28.86% 28.60% -4.95% 49.55% 82.54% -
  Horiz. % 398.50% 237.38% 333.70% 259.48% 272.99% 182.54% 100.00%
P/EPS 155.90 119.85 133.78 110.02 92.57 57.37 34.96 28.27%
  YoY % 30.08% -10.41% 21.60% 18.85% 61.36% 64.10% -
  Horiz. % 445.94% 342.82% 382.67% 314.70% 264.79% 164.10% 100.00%
EY 0.64 0.83 0.75 0.91 1.08 1.74 2.86 -22.06%
  YoY % -22.89% 10.67% -17.58% -15.74% -37.93% -39.16% -
  Horiz. % 22.38% 29.02% 26.22% 31.82% 37.76% 60.84% 100.00%
DY 0.37 0.41 0.34 0.43 0.48 0.74 1.23 -18.13%
  YoY % -9.76% 20.59% -20.93% -10.42% -35.14% -39.84% -
  Horiz. % 30.08% 33.33% 27.64% 34.96% 39.02% 60.16% 100.00%
P/NAPS 9.13 4.91 0.07 4.65 5.87 4.78 3.02 20.23%
  YoY % 85.95% 6,914.29% -98.49% -20.78% 22.80% 58.28% -
  Horiz. % 302.32% 162.58% 2.32% 153.97% 194.37% 158.28% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 14/02/17 16/02/16 10/02/15 11/02/14 05/02/13 22/02/12 -
Price 10.8400 4.7500 4.9800 7.5500 7.0100 4.6500 6.6400 -
P/RPS 29.65 17.11 20.51 20.43 19.40 13.10 9.99 19.86%
  YoY % 73.29% -16.58% 0.39% 5.31% 48.09% 31.13% -
  Horiz. % 296.80% 171.27% 205.31% 204.50% 194.19% 131.13% 100.00%
P/EPS 158.23 117.87 112.16 118.15 89.76 56.16 47.67 22.11%
  YoY % 34.24% 5.09% -5.07% 31.63% 59.83% 17.81% -
  Horiz. % 331.93% 247.26% 235.28% 247.85% 188.29% 117.81% 100.00%
EY 0.63 0.85 0.89 0.85 1.11 1.78 2.10 -18.17%
  YoY % -25.88% -4.49% 4.71% -23.42% -37.64% -15.24% -
  Horiz. % 30.00% 40.48% 42.38% 40.48% 52.86% 84.76% 100.00%
DY 0.37 0.42 0.40 0.40 0.50 0.75 0.90 -13.76%
  YoY % -11.90% 5.00% 0.00% -20.00% -33.33% -16.67% -
  Horiz. % 41.11% 46.67% 44.44% 44.44% 55.56% 83.33% 100.00%
P/NAPS 9.26 4.83 0.06 4.99 5.69 4.68 4.12 14.44%
  YoY % 91.72% 7,950.00% -98.80% -12.30% 21.58% 13.59% -
  Horiz. % 224.76% 117.23% 1.46% 121.12% 138.11% 113.59% 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.
 


 

137  142  423  1594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.5250.00 
 SAPNRG 0.295-0.005 
 NETX 0.020.00 
 TRIVE 0.015+0.005 
 VELESTO 0.395+0.015 
 MLAB 0.0650.00 
 HSI-H8F 0.37-0.05 
 PA 0.07+0.01 
 PUC 0.0550.00 
 HSI-C7K 0.345+0.03 
Partners & Brokers