Highlights

[HARTA] YoY TTM Result on 2012-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     6.16%    YoY -     4.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,291,384 1,102,629 1,088,304 984,865 829,560 666,254 503,780 16.98%
  YoY % 17.12% 1.32% 10.50% 18.72% 24.51% 32.25% -
  Horiz. % 256.34% 218.87% 216.03% 195.50% 164.67% 132.25% 100.00%
PBT 291,321 285,498 323,903 274,558 258,717 218,821 133,188 13.93%
  YoY % 2.04% -11.86% 17.97% 6.12% 18.23% 64.29% -
  Horiz. % 218.73% 214.36% 243.19% 206.14% 194.25% 164.29% 100.00%
Tax -63,326 -72,559 -74,519 -61,819 -56,155 -46,553 -20,453 20.72%
  YoY % 12.72% 2.63% -20.54% -10.09% -20.63% -127.61% -
  Horiz. % 309.62% 354.76% 364.34% 302.25% 274.56% 227.61% 100.00%
NP 227,995 212,939 249,384 212,739 202,562 172,268 112,735 12.45%
  YoY % 7.07% -14.61% 17.23% 5.02% 17.59% 52.81% -
  Horiz. % 202.24% 188.88% 221.21% 188.71% 179.68% 152.81% 100.00%
NP to SH 227,578 212,280 249,007 212,615 202,581 172,169 112,717 12.42%
  YoY % 7.21% -14.75% 17.12% 4.95% 17.66% 52.74% -
  Horiz. % 201.90% 188.33% 220.91% 188.63% 179.73% 152.74% 100.00%
Tax Rate 21.74 % 25.41 % 23.01 % 22.52 % 21.71 % 21.27 % 15.36 % 5.96%
  YoY % -14.44% 10.43% 2.18% 3.73% 2.07% 38.48% -
  Horiz. % 141.54% 165.43% 149.80% 146.61% 141.34% 138.48% 100.00%
Total Cost 1,063,389 889,690 838,920 772,126 626,998 493,986 391,045 18.13%
  YoY % 19.52% 6.05% 8.65% 23.15% 26.93% 26.32% -
  Horiz. % 271.94% 227.52% 214.53% 197.45% 160.34% 126.32% 100.00%
Net Worth 141,761,197 1,109,141 872,575 689,630 363,777 422,182 294,730 179.78%
  YoY % 12,681.16% 27.11% 26.53% 89.57% -13.83% 43.24% -
  Horiz. % 48,098.56% 376.32% 296.06% 233.99% 123.43% 143.24% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 72,409 105,211 106,475 73,033 72,717 50,888 21,807 22.13%
  YoY % -31.18% -1.19% 45.79% 0.44% 42.90% 133.35% -
  Horiz. % 332.03% 482.45% 488.24% 334.90% 333.45% 233.35% 100.00%
Div Payout % 31.82 % 49.56 % 42.76 % 34.35 % 35.90 % 29.56 % 19.35 % 8.64%
  YoY % -35.79% 15.90% 24.48% -4.32% 21.45% 52.76% -
  Horiz. % 164.44% 256.12% 220.98% 177.52% 185.53% 152.76% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 141,761,197 1,109,141 872,575 689,630 363,777 422,182 294,730 179.78%
  YoY % 12,681.16% 27.11% 26.53% 89.57% -13.83% 43.24% -
  Horiz. % 48,098.56% 376.32% 296.06% 233.99% 123.43% 143.24% 100.00%
NOSH 1,637,154 769,329 740,035 731,548 363,777 363,418 242,357 37.47%
  YoY % 112.80% 3.96% 1.16% 101.10% 0.10% 49.95% -
  Horiz. % 675.51% 317.44% 305.35% 301.85% 150.10% 149.95% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.66 % 19.31 % 22.91 % 21.60 % 24.42 % 25.86 % 22.38 % -3.87%
  YoY % -8.54% -15.71% 6.06% -11.55% -5.57% 15.55% -
  Horiz. % 78.91% 86.28% 102.37% 96.51% 109.12% 115.55% 100.00%
ROE 0.16 % 19.14 % 28.54 % 30.83 % 55.69 % 40.78 % 38.24 % -59.84%
  YoY % -99.16% -32.94% -7.43% -44.64% 36.56% 6.64% -
  Horiz. % 0.42% 50.05% 74.63% 80.62% 145.63% 106.64% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.88 143.32 147.06 134.63 228.04 183.33 207.87 -14.91%
  YoY % -44.96% -2.54% 9.23% -40.96% 24.39% -11.81% -
  Horiz. % 37.95% 68.95% 70.75% 64.77% 109.70% 88.19% 100.00%
EPS 13.90 27.59 33.65 29.06 55.69 47.37 46.51 -18.23%
  YoY % -49.62% -18.01% 15.79% -47.82% 17.56% 1.85% -
  Horiz. % 29.89% 59.32% 72.35% 62.48% 119.74% 101.85% 100.00%
DPS 4.42 13.68 14.50 9.98 20.00 14.00 9.00 -11.17%
  YoY % -67.69% -5.66% 45.29% -50.10% 42.86% 55.56% -
  Horiz. % 49.11% 152.00% 161.11% 110.89% 222.22% 155.56% 100.00%
NAPS 86.5900 1.4417 1.1791 0.9427 1.0000 1.1617 1.2161 103.52%
  YoY % 5,906.10% 22.27% 25.08% -5.73% -13.92% -4.47% -
  Horiz. % 7,120.30% 118.55% 96.96% 77.52% 82.23% 95.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.68 32.17 31.75 28.73 24.20 19.44 14.70 16.98%
  YoY % 17.13% 1.32% 10.51% 18.72% 24.49% 32.24% -
  Horiz. % 256.33% 218.84% 215.99% 195.44% 164.63% 132.24% 100.00%
EPS 6.64 6.19 7.26 6.20 5.91 5.02 3.29 12.41%
  YoY % 7.27% -14.74% 17.10% 4.91% 17.73% 52.58% -
  Horiz. % 201.82% 188.15% 220.67% 188.45% 179.64% 152.58% 100.00%
DPS 2.11 3.07 3.11 2.13 2.12 1.48 0.64 21.99%
  YoY % -31.27% -1.29% 46.01% 0.47% 43.24% 131.25% -
  Horiz. % 329.69% 479.69% 485.94% 332.81% 331.25% 231.25% 100.00%
NAPS 41.3587 0.3236 0.2546 0.2012 0.1061 0.1232 0.0860 179.77%
  YoY % 12,680.81% 27.10% 26.54% 89.63% -13.88% 43.26% -
  Horiz. % 48,091.51% 376.28% 296.05% 233.95% 123.37% 143.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.8500 7.0800 7.4800 4.4000 4.5800 3.9200 4.2800 -
P/RPS 6.15 4.94 5.09 3.27 2.01 2.14 2.06 19.99%
  YoY % 24.49% -2.95% 55.66% 62.69% -6.07% 3.88% -
  Horiz. % 298.54% 239.81% 247.09% 158.74% 97.57% 103.88% 100.00%
P/EPS 34.89 25.66 22.23 15.14 8.22 8.27 9.20 24.87%
  YoY % 35.97% 15.43% 46.83% 84.18% -0.60% -10.11% -
  Horiz. % 379.24% 278.91% 241.63% 164.57% 89.35% 89.89% 100.00%
EY 2.87 3.90 4.50 6.61 12.16 12.09 10.87 -19.90%
  YoY % -26.41% -13.33% -31.92% -45.64% 0.58% 11.22% -
  Horiz. % 26.40% 35.88% 41.40% 60.81% 111.87% 111.22% 100.00%
DY 0.91 1.93 1.94 2.27 4.37 3.57 2.10 -13.00%
  YoY % -52.85% -0.52% -14.54% -48.05% 22.41% 70.00% -
  Horiz. % 43.33% 91.90% 92.38% 108.10% 208.10% 170.00% 100.00%
P/NAPS 0.06 4.91 6.34 4.67 4.58 3.37 3.52 -49.25%
  YoY % -98.78% -22.56% 35.76% 1.97% 35.91% -4.26% -
  Horiz. % 1.70% 139.49% 180.11% 132.67% 130.11% 95.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 18/11/14 12/11/13 06/11/12 08/11/11 09/11/10 10/11/09 -
Price 5.2200 6.8000 7.5500 4.8900 4.5500 4.6100 4.6800 -
P/RPS 6.62 4.74 5.13 3.63 2.00 2.51 2.25 19.70%
  YoY % 39.66% -7.60% 41.32% 81.50% -20.32% 11.56% -
  Horiz. % 294.22% 210.67% 228.00% 161.33% 88.89% 111.56% 100.00%
P/EPS 37.55 24.64 22.44 16.83 8.17 9.73 10.06 24.54%
  YoY % 52.39% 9.80% 33.33% 106.00% -16.03% -3.28% -
  Horiz. % 373.26% 244.93% 223.06% 167.30% 81.21% 96.72% 100.00%
EY 2.66 4.06 4.46 5.94 12.24 10.28 9.94 -19.72%
  YoY % -34.48% -8.97% -24.92% -51.47% 19.07% 3.42% -
  Horiz. % 26.76% 40.85% 44.87% 59.76% 123.14% 103.42% 100.00%
DY 0.85 2.01 1.92 2.04 4.40 3.04 1.92 -12.69%
  YoY % -57.71% 4.69% -5.88% -53.64% 44.74% 58.33% -
  Horiz. % 44.27% 104.69% 100.00% 106.25% 229.17% 158.33% 100.00%
P/NAPS 0.06 4.72 6.40 5.19 4.55 3.97 3.85 -50.01%
  YoY % -98.73% -26.25% 23.31% 14.07% 14.61% 3.12% -
  Horiz. % 1.56% 122.60% 166.23% 134.81% 118.18% 103.12% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

156  443  557  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.05+0.005 
 SUPERMX 9.66-0.12 
 DGSB 0.2150.00 
 HWGB 0.755+0.04 
 LUSTER 0.170.00 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS