Highlights

[HARTA] YoY TTM Result on 2014-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -6.65%    YoY -     -14.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,168,942 1,637,279 1,291,384 1,102,629 1,088,304 984,865 829,560 17.36%
  YoY % 32.47% 26.78% 17.12% 1.32% 10.50% 18.72% -
  Horiz. % 261.46% 197.37% 155.67% 132.92% 131.19% 118.72% 100.00%
PBT 449,813 313,773 291,321 285,498 323,903 274,558 258,717 9.65%
  YoY % 43.36% 7.71% 2.04% -11.86% 17.97% 6.12% -
  Horiz. % 173.86% 121.28% 112.60% 110.35% 125.20% 106.12% 100.00%
Tax -83,807 -51,781 -63,326 -72,559 -74,519 -61,819 -56,155 6.89%
  YoY % -61.85% 18.23% 12.72% 2.63% -20.54% -10.09% -
  Horiz. % 149.24% 92.21% 112.77% 129.21% 132.70% 110.09% 100.00%
NP 366,006 261,992 227,995 212,939 249,384 212,739 202,562 10.35%
  YoY % 39.70% 14.91% 7.07% -14.61% 17.23% 5.02% -
  Horiz. % 180.69% 129.34% 112.56% 105.12% 123.11% 105.02% 100.00%
NP to SH 365,379 261,727 227,578 212,280 249,007 212,615 202,581 10.32%
  YoY % 39.60% 15.01% 7.21% -14.75% 17.12% 4.95% -
  Horiz. % 180.36% 129.20% 112.34% 104.79% 122.92% 104.95% 100.00%
Tax Rate 18.63 % 16.50 % 21.74 % 25.41 % 23.01 % 22.52 % 21.71 % -2.52%
  YoY % 12.91% -24.10% -14.44% 10.43% 2.18% 3.73% -
  Horiz. % 85.81% 76.00% 100.14% 117.04% 105.99% 103.73% 100.00%
Total Cost 1,802,936 1,375,287 1,063,389 889,690 838,920 772,126 626,998 19.23%
  YoY % 31.10% 29.33% 19.52% 6.05% 8.65% 23.15% -
  Horiz. % 287.55% 219.34% 169.60% 141.90% 133.80% 123.15% 100.00%
Net Worth 1,849,699 1,575,262 141,761,197 1,109,141 872,575 689,630 363,777 31.10%
  YoY % 17.42% -98.89% 12,681.16% 27.11% 26.53% 89.57% -
  Horiz. % 508.47% 433.03% 38,969.20% 304.90% 239.87% 189.57% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 164,310 131,284 72,409 105,211 106,475 73,033 72,717 14.54%
  YoY % 25.16% 81.31% -31.18% -1.19% 45.79% 0.44% -
  Horiz. % 225.96% 180.54% 99.58% 144.69% 146.42% 100.44% 100.00%
Div Payout % 44.97 % 50.16 % 31.82 % 49.56 % 42.76 % 34.35 % 35.90 % 3.82%
  YoY % -10.35% 57.64% -35.79% 15.90% 24.48% -4.32% -
  Horiz. % 125.26% 139.72% 88.64% 138.05% 119.11% 95.68% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,849,699 1,575,262 141,761,197 1,109,141 872,575 689,630 363,777 31.10%
  YoY % 17.42% -98.89% 12,681.16% 27.11% 26.53% 89.57% -
  Horiz. % 508.47% 433.03% 38,969.20% 304.90% 239.87% 189.57% 100.00%
NOSH 1,643,009 1,640,898 1,637,154 769,329 740,035 731,548 363,777 28.54%
  YoY % 0.13% 0.23% 112.80% 3.96% 1.16% 101.10% -
  Horiz. % 451.65% 451.07% 450.04% 211.48% 203.43% 201.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.87 % 16.00 % 17.66 % 19.31 % 22.91 % 21.60 % 24.42 % -5.97%
  YoY % 5.44% -9.40% -8.54% -15.71% 6.06% -11.55% -
  Horiz. % 69.08% 65.52% 72.32% 79.07% 93.82% 88.45% 100.00%
ROE 19.75 % 16.61 % 0.16 % 19.14 % 28.54 % 30.83 % 55.69 % -15.85%
  YoY % 18.90% 10,281.25% -99.16% -32.94% -7.43% -44.64% -
  Horiz. % 35.46% 29.83% 0.29% 34.37% 51.25% 55.36% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 132.01 99.78 78.88 143.32 147.06 134.63 228.04 -8.70%
  YoY % 32.30% 26.50% -44.96% -2.54% 9.23% -40.96% -
  Horiz. % 57.89% 43.76% 34.59% 62.85% 64.49% 59.04% 100.00%
EPS 22.24 15.95 13.90 27.59 33.65 29.06 55.69 -14.17%
  YoY % 39.44% 14.75% -49.62% -18.01% 15.79% -47.82% -
  Horiz. % 39.94% 28.64% 24.96% 49.54% 60.42% 52.18% 100.00%
DPS 10.00 8.00 4.42 13.68 14.50 9.98 20.00 -10.90%
  YoY % 25.00% 81.00% -67.69% -5.66% 45.29% -50.10% -
  Horiz. % 50.00% 40.00% 22.10% 68.40% 72.50% 49.90% 100.00%
NAPS 1.1258 0.9600 86.5900 1.4417 1.1791 0.9427 1.0000 1.99%
  YoY % 17.27% -98.89% 5,906.10% 22.27% 25.08% -5.73% -
  Horiz. % 112.58% 96.00% 8,659.00% 144.17% 117.91% 94.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.28 47.77 37.68 32.17 31.75 28.73 24.20 17.36%
  YoY % 32.47% 26.78% 17.13% 1.32% 10.51% 18.72% -
  Horiz. % 261.49% 197.40% 155.70% 132.93% 131.20% 118.72% 100.00%
EPS 10.66 7.64 6.64 6.19 7.26 6.20 5.91 10.32%
  YoY % 39.53% 15.06% 7.27% -14.74% 17.10% 4.91% -
  Horiz. % 180.37% 129.27% 112.35% 104.74% 122.84% 104.91% 100.00%
DPS 4.79 3.83 2.11 3.07 3.11 2.13 2.12 14.54%
  YoY % 25.07% 81.52% -31.27% -1.29% 46.01% 0.47% -
  Horiz. % 225.94% 180.66% 99.53% 144.81% 146.70% 100.47% 100.00%
NAPS 0.5396 0.4596 41.3587 0.3236 0.2546 0.2012 0.1061 31.10%
  YoY % 17.41% -98.89% 12,680.81% 27.10% 26.54% 89.63% -
  Horiz. % 508.58% 433.18% 38,980.87% 305.00% 239.96% 189.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.9600 4.6400 4.8500 7.0800 7.4800 4.4000 4.5800 -
P/RPS 5.27 4.65 6.15 4.94 5.09 3.27 2.01 17.41%
  YoY % 13.33% -24.39% 24.49% -2.95% 55.66% 62.69% -
  Horiz. % 262.19% 231.34% 305.97% 245.77% 253.23% 162.69% 100.00%
P/EPS 31.30 29.09 34.89 25.66 22.23 15.14 8.22 24.94%
  YoY % 7.60% -16.62% 35.97% 15.43% 46.83% 84.18% -
  Horiz. % 380.78% 353.89% 424.45% 312.17% 270.44% 184.18% 100.00%
EY 3.20 3.44 2.87 3.90 4.50 6.61 12.16 -19.93%
  YoY % -6.98% 19.86% -26.41% -13.33% -31.92% -45.64% -
  Horiz. % 26.32% 28.29% 23.60% 32.07% 37.01% 54.36% 100.00%
DY 1.44 1.72 0.91 1.93 1.94 2.27 4.37 -16.88%
  YoY % -16.28% 89.01% -52.85% -0.52% -14.54% -48.05% -
  Horiz. % 32.95% 39.36% 20.82% 44.16% 44.39% 51.95% 100.00%
P/NAPS 6.18 4.83 0.06 4.91 6.34 4.67 4.58 5.12%
  YoY % 27.95% 7,950.00% -98.78% -22.56% 35.76% 1.97% -
  Horiz. % 134.93% 105.46% 1.31% 107.21% 138.43% 101.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/12/17 08/11/16 05/11/15 18/11/14 12/11/13 06/11/12 08/11/11 -
Price 10.8200 4.7800 5.2200 6.8000 7.5500 4.8900 4.5500 -
P/RPS 8.20 4.79 6.62 4.74 5.13 3.63 2.00 26.48%
  YoY % 71.19% -27.64% 39.66% -7.60% 41.32% 81.50% -
  Horiz. % 410.00% 239.50% 331.00% 237.00% 256.50% 181.50% 100.00%
P/EPS 48.65 29.97 37.55 24.64 22.44 16.83 8.17 34.59%
  YoY % 62.33% -20.19% 52.39% 9.80% 33.33% 106.00% -
  Horiz. % 595.47% 366.83% 459.61% 301.59% 274.66% 206.00% 100.00%
EY 2.06 3.34 2.66 4.06 4.46 5.94 12.24 -25.68%
  YoY % -38.32% 25.56% -34.48% -8.97% -24.92% -51.47% -
  Horiz. % 16.83% 27.29% 21.73% 33.17% 36.44% 48.53% 100.00%
DY 0.92 1.67 0.85 2.01 1.92 2.04 4.40 -22.94%
  YoY % -44.91% 96.47% -57.71% 4.69% -5.88% -53.64% -
  Horiz. % 20.91% 37.95% 19.32% 45.68% 43.64% 46.36% 100.00%
P/NAPS 9.61 4.98 0.06 4.72 6.40 5.19 4.55 13.26%
  YoY % 92.97% 8,200.00% -98.73% -26.25% 23.31% 14.07% -
  Horiz. % 211.21% 109.45% 1.32% 103.74% 140.66% 114.07% 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
 
 

499  272  651  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.95+0.115 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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