Highlights

[HARTA] YoY Quarter Result on 2013-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     2.91%    YoY -     24.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 400,454 305,110 280,373 269,772 240,217 192,524 163,385 16.10%
  YoY % 31.25% 8.82% 3.93% 12.30% 24.77% 17.83% -
  Horiz. % 245.10% 186.74% 171.60% 165.11% 147.03% 117.83% 100.00%
PBT 70,712 67,331 70,272 81,318 64,460 66,290 56,562 3.79%
  YoY % 5.02% -4.19% -13.58% 26.15% -2.76% 17.20% -
  Horiz. % 125.02% 119.04% 124.24% 143.77% 113.96% 117.20% 100.00%
Tax -9,181 -12,323 -20,877 -18,896 -14,394 -13,856 -10,107 -1.59%
  YoY % 25.50% 40.97% -10.48% -31.28% -3.88% -37.09% -
  Horiz. % 90.84% 121.93% 206.56% 186.96% 142.42% 137.09% 100.00%
NP 61,531 55,008 49,395 62,422 50,066 52,434 46,455 4.79%
  YoY % 11.86% 11.36% -20.87% 24.68% -4.52% 12.87% -
  Horiz. % 132.45% 118.41% 106.33% 134.37% 107.77% 112.87% 100.00%
NP to SH 61,550 54,969 49,157 62,293 50,012 52,398 46,409 4.81%
  YoY % 11.97% 11.82% -21.09% 24.56% -4.55% 12.90% -
  Horiz. % 132.63% 118.44% 105.92% 134.23% 107.76% 112.90% 100.00%
Tax Rate 12.98 % 18.30 % 29.71 % 23.24 % 22.33 % 20.90 % 17.87 % -5.18%
  YoY % -29.07% -38.40% 27.84% 4.08% 6.84% 16.96% -
  Horiz. % 72.64% 102.41% 166.26% 130.05% 124.96% 116.96% 100.00%
Total Cost 338,923 250,102 230,978 207,350 190,151 140,090 116,930 19.39%
  YoY % 35.51% 8.28% 11.40% 9.04% 35.73% 19.81% -
  Horiz. % 289.85% 213.89% 197.54% 177.33% 162.62% 119.81% 100.00%
Net Worth 1,502,218 777,015 942,361 765,355 619,922 494,381 354,307 27.19%
  YoY % 93.33% -17.55% 23.13% 23.46% 25.39% 39.53% -
  Horiz. % 423.99% 219.31% 265.97% 216.01% 174.97% 139.53% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,828 11,655 25,950 25,589 21,855 43,634 24,234 5.18%
  YoY % 181.66% -55.09% 1.41% 17.09% -49.91% 80.05% -
  Horiz. % 135.46% 48.09% 107.08% 105.59% 90.18% 180.05% 100.00%
Div Payout % 53.34 % 21.20 % 52.79 % 41.08 % 43.70 % 83.28 % 52.22 % 0.35%
  YoY % 151.60% -59.84% 28.51% -6.00% -47.53% 59.48% -
  Horiz. % 102.14% 40.60% 101.09% 78.67% 83.68% 159.48% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,502,218 777,015 942,361 765,355 619,922 494,381 354,307 27.19%
  YoY % 93.33% -17.55% 23.13% 23.46% 25.39% 39.53% -
  Horiz. % 423.99% 219.31% 265.97% 216.01% 174.97% 139.53% 100.00%
NOSH 1,641,409 777,015 741,432 731,138 364,253 363,622 242,344 37.51%
  YoY % 111.25% 4.80% 1.41% 100.72% 0.17% 50.04% -
  Horiz. % 677.30% 320.62% 305.94% 301.69% 150.30% 150.04% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.37 % 18.03 % 17.62 % 23.14 % 20.84 % 27.24 % 28.43 % -9.73%
  YoY % -14.75% 2.33% -23.85% 11.04% -23.49% -4.19% -
  Horiz. % 54.06% 63.42% 61.98% 81.39% 73.30% 95.81% 100.00%
ROE 4.10 % 7.07 % 5.22 % 8.14 % 8.07 % 10.60 % 13.10 % -17.59%
  YoY % -42.01% 35.44% -35.87% 0.87% -23.87% -19.08% -
  Horiz. % 31.30% 53.97% 39.85% 62.14% 61.60% 80.92% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.40 39.27 37.82 36.90 65.95 52.95 67.42 -15.57%
  YoY % -37.87% 3.83% 2.49% -44.05% 24.55% -21.46% -
  Horiz. % 36.19% 58.25% 56.10% 54.73% 97.82% 78.54% 100.00%
EPS 3.75 3.53 6.63 8.52 13.73 14.41 19.15 -23.78%
  YoY % 6.23% -46.76% -22.18% -37.95% -4.72% -24.75% -
  Horiz. % 19.58% 18.43% 34.62% 44.49% 71.70% 75.25% 100.00%
DPS 2.00 1.50 3.50 3.50 6.00 12.00 10.00 -23.51%
  YoY % 33.33% -57.14% 0.00% -41.67% -50.00% 20.00% -
  Horiz. % 20.00% 15.00% 35.00% 35.00% 60.00% 120.00% 100.00%
NAPS 0.9152 1.0000 1.2710 1.0468 1.7019 1.3596 1.4620 -7.50%
  YoY % -8.48% -21.32% 21.42% -38.49% 25.18% -7.00% -
  Horiz. % 62.60% 68.40% 86.94% 71.60% 116.41% 93.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,187
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.97 9.12 8.38 8.06 7.18 5.76 4.88 16.11%
  YoY % 31.25% 8.83% 3.97% 12.26% 24.65% 18.03% -
  Horiz. % 245.29% 186.89% 171.72% 165.16% 147.13% 118.03% 100.00%
EPS 1.84 1.64 1.47 1.86 1.50 1.57 1.39 4.78%
  YoY % 12.20% 11.56% -20.97% 24.00% -4.46% 12.95% -
  Horiz. % 132.37% 117.99% 105.76% 133.81% 107.91% 112.95% 100.00%
DPS 0.98 0.35 0.78 0.76 0.65 1.30 0.72 5.27%
  YoY % 180.00% -55.13% 2.63% 16.92% -50.00% 80.56% -
  Horiz. % 136.11% 48.61% 108.33% 105.56% 90.28% 180.56% 100.00%
NAPS 0.4491 0.2323 0.2817 0.2288 0.1853 0.1478 0.1059 27.20%
  YoY % 93.33% -17.54% 23.12% 23.48% 25.37% 39.57% -
  Horiz. % 424.08% 219.36% 266.01% 216.05% 174.98% 139.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.8500 8.6700 6.8500 4.9400 6.6200 4.5400 6.8300 -
P/RPS 19.88 22.08 18.11 13.39 10.04 8.57 10.13 11.88%
  YoY % -9.96% 21.92% 35.25% 33.37% 17.15% -15.40% -
  Horiz. % 196.25% 217.97% 178.78% 132.18% 99.11% 84.60% 100.00%
P/EPS 129.34 122.55 103.32 57.98 48.22 31.51 35.67 23.92%
  YoY % 5.54% 18.61% 78.20% 20.24% 53.03% -11.66% -
  Horiz. % 362.60% 343.57% 289.66% 162.55% 135.18% 88.34% 100.00%
EY 0.77 0.82 0.97 1.72 2.07 3.17 2.80 -19.34%
  YoY % -6.10% -15.46% -43.60% -16.91% -34.70% 13.21% -
  Horiz. % 27.50% 29.29% 34.64% 61.43% 73.93% 113.21% 100.00%
DY 0.41 0.17 0.51 0.71 0.91 2.64 1.46 -19.06%
  YoY % 141.18% -66.67% -28.17% -21.98% -65.53% 80.82% -
  Horiz. % 28.08% 11.64% 34.93% 48.63% 62.33% 180.82% 100.00%
P/NAPS 5.30 8.67 5.39 4.72 3.89 3.34 4.67 2.13%
  YoY % -38.87% 60.85% 14.19% 21.34% 16.47% -28.48% -
  Horiz. % 113.49% 185.65% 115.42% 101.07% 83.30% 71.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 03/05/16 05/05/15 06/05/14 07/05/13 09/05/12 10/05/11 11/05/10 -
Price 4.1400 8.2200 6.0200 5.4500 6.5100 4.7500 6.5400 -
P/RPS 16.97 20.93 15.92 14.77 9.87 8.97 9.70 9.76%
  YoY % -18.92% 31.47% 7.79% 49.65% 10.03% -7.53% -
  Horiz. % 174.95% 215.77% 164.12% 152.27% 101.75% 92.47% 100.00%
P/EPS 110.41 116.19 90.80 63.97 47.41 32.96 34.15 21.58%
  YoY % -4.97% 27.96% 41.94% 34.93% 43.84% -3.48% -
  Horiz. % 323.31% 340.23% 265.89% 187.32% 138.83% 96.52% 100.00%
EY 0.91 0.86 1.10 1.56 2.11 3.03 2.93 -17.69%
  YoY % 5.81% -21.82% -29.49% -26.07% -30.36% 3.41% -
  Horiz. % 31.06% 29.35% 37.54% 53.24% 72.01% 103.41% 100.00%
DY 0.48 0.18 0.58 0.64 0.92 2.53 1.53 -17.55%
  YoY % 166.67% -68.97% -9.38% -30.43% -63.64% 65.36% -
  Horiz. % 31.37% 11.76% 37.91% 41.83% 60.13% 165.36% 100.00%
P/NAPS 4.52 8.22 4.74 5.21 3.83 3.49 4.47 0.19%
  YoY % -45.01% 73.42% -9.02% 36.03% 9.74% -21.92% -
  Horiz. % 101.12% 183.89% 106.04% 116.55% 85.68% 78.08% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers