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 - 3,360,004
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.92 9.08 8.34 8.03 7.15 5.73 4.86 16.11%
  YoY % 31.28% 8.87% 3.86% 12.31% 24.78% 17.90% -
  Horiz. % 245.27% 186.83% 171.60% 165.23% 147.12% 117.90% 100.00%
EPS 1.83 1.64 1.46 1.85 1.49 1.56 1.38 4.81%
  YoY % 11.59% 12.33% -21.08% 24.16% -4.49% 13.04% -
  Horiz. % 132.61% 118.84% 105.80% 134.06% 107.97% 113.04% 100.00%
DPS 0.98 0.35 0.77 0.76 0.65 1.30 0.72 5.27%
  YoY % 180.00% -54.55% 1.32% 16.92% -50.00% 80.56% -
  Horiz. % 136.11% 48.61% 106.94% 105.56% 90.28% 180.56% 100.00%
NAPS 0.4471 0.2313 0.2805 0.2278 0.1845 0.1471 0.1054 27.20%
  YoY % 93.30% -17.54% 23.13% 23.47% 25.42% 39.56% -
  Horiz. % 424.19% 219.45% 266.13% 216.13% 175.05% 139.56% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers