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 - 3,360,004
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.43 32.82 32.39 29.31 24.69 19.83 14.99 16.98%
  YoY % 17.09% 1.33% 10.51% 18.71% 24.51% 32.29% -
  Horiz. % 256.37% 218.95% 216.08% 195.53% 164.71% 132.29% 100.00%
EPS 6.77 6.32 7.41 6.33 6.03 5.12 3.35 12.43%
  YoY % 7.12% -14.71% 17.06% 4.98% 17.77% 52.84% -
  Horiz. % 202.09% 188.66% 221.19% 188.96% 180.00% 152.84% 100.00%
DPS 2.16 3.13 3.17 2.17 2.16 1.51 0.65 22.15%
  YoY % -30.99% -1.26% 46.08% 0.46% 43.05% 132.31% -
  Horiz. % 332.31% 481.54% 487.69% 333.85% 332.31% 232.31% 100.00%
NAPS 42.1908 0.3301 0.2597 0.2052 0.1083 0.1256 0.0877 179.79%
  YoY % 12,681.22% 27.11% 26.56% 89.47% -13.77% 43.22% -
  Horiz. % 48,108.09% 376.40% 296.12% 233.98% 123.49% 143.22% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 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? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers