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 - 3,427,606
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.68 8.90 8.18 7.87 7.01 5.62 4.77 16.08%
  YoY % 31.24% 8.80% 3.94% 12.27% 24.73% 17.82% -
  Horiz. % 244.86% 186.58% 171.49% 164.99% 146.96% 117.82% 100.00%
EPS 1.80 1.60 1.43 1.82 1.46 1.53 1.35 4.91%
  YoY % 12.50% 11.89% -21.43% 24.66% -4.58% 13.33% -
  Horiz. % 133.33% 118.52% 105.93% 134.81% 108.15% 113.33% 100.00%
DPS 0.96 0.34 0.76 0.75 0.64 1.27 0.71 5.15%
  YoY % 182.35% -55.26% 1.33% 17.19% -49.61% 78.87% -
  Horiz. % 135.21% 47.89% 107.04% 105.63% 90.14% 178.87% 100.00%
NAPS 0.4383 0.2267 0.2749 0.2233 0.1809 0.1442 0.1034 27.19%
  YoY % 93.34% -17.53% 23.11% 23.44% 25.45% 39.46% -
  Horiz. % 423.89% 219.25% 265.86% 215.96% 174.95% 139.46% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS