[HARTA] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -0.7%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,187,277 1,108,344 1,062,370 959,388 784,330 616,514 480,703 16.25%
PBT 281,154 302,896 317,885 257,827 260,184 198,999 113,447 16.32%
Tax -65,398 -74,945 -73,252 -57,492 -56,682 -40,687 -15,468 27.14%
NP 215,756 227,951 244,633 200,335 203,502 158,312 97,979 14.05%
-
NP to SH 215,327 227,393 244,276 200,279 203,474 158,176 97,978 14.01%
-
Tax Rate 23.26% 24.74% 23.04% 22.30% 21.79% 20.45% 13.63% -
Total Cost 971,521 880,393 817,737 759,053 580,828 458,202 382,724 16.78%
-
Net Worth 819,359 1,014,409 806,758 654,183 529,045 386,815 271,313 20.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 51,206 108,032 106,178 58,343 76,340 48,469 19,382 17.56%
Div Payout % 23.78% 47.51% 43.47% 29.13% 37.52% 30.64% 19.78% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 819,359 1,014,409 806,758 654,183 529,045 386,815 271,313 20.21%
NOSH 819,359 756,119 734,953 730,931 363,705 242,320 242,417 22.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.17% 20.57% 23.03% 20.88% 25.95% 25.68% 20.38% -
ROE 26.28% 22.42% 30.28% 30.62% 38.46% 40.89% 36.11% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 144.90 146.58 144.55 131.26 215.65 254.42 198.30 -5.09%
EPS 26.28 30.07 33.24 27.40 55.94 65.28 40.42 -6.92%
DPS 6.25 14.29 14.50 7.98 21.00 20.00 8.00 -4.02%
NAPS 1.00 1.3416 1.0977 0.895 1.4546 1.5963 1.1192 -1.85%
Adjusted Per Share Value based on latest NOSH - 730,931
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.64 32.34 30.99 27.99 22.88 17.99 14.02 16.26%
EPS 6.28 6.63 7.13 5.84 5.94 4.61 2.86 14.00%
DPS 1.49 3.15 3.10 1.70 2.23 1.41 0.57 17.36%
NAPS 0.239 0.296 0.2354 0.1909 0.1543 0.1129 0.0792 20.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.51 6.21 6.40 4.02 4.65 6.69 3.25 -
P/RPS 5.87 4.24 4.43 3.06 2.16 2.63 1.64 23.66%
P/EPS 32.38 20.65 19.26 14.67 8.31 10.25 8.04 26.12%
EY 3.09 4.84 5.19 6.82 12.03 9.76 12.44 -20.70%
DY 0.73 2.30 2.27 1.99 4.52 2.99 2.46 -18.32%
P/NAPS 8.51 4.63 5.83 4.49 3.20 4.19 2.90 19.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 04/08/15 05/08/14 06/08/13 07/08/12 09/08/11 10/08/10 14/08/09 -
Price 8.60 6.72 6.79 4.50 4.49 6.58 4.33 -
P/RPS 5.94 4.58 4.70 3.43 2.08 2.59 2.18 18.17%
P/EPS 32.72 22.35 20.43 16.42 8.03 10.08 10.71 20.44%
EY 3.06 4.48 4.89 6.09 12.46 9.92 9.33 -16.94%
DY 0.73 2.13 2.14 1.77 4.68 3.04 1.85 -14.35%
P/NAPS 8.60 5.01 6.19 5.03 3.09 4.12 3.87 14.22%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment