[HARTA] YoY TTM Result on 30-Sep-2012 [#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
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
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 16.97%
PBT 291,321 285,498 323,903 274,558 258,717 218,821 133,188 13.92%
Tax -63,326 -72,559 -74,519 -61,819 -56,155 -46,553 -20,453 20.71%
NP 227,995 212,939 249,384 212,739 202,562 172,268 112,735 12.44%
-
NP to SH 227,578 212,280 249,007 212,615 202,581 172,169 112,717 12.41%
-
Tax Rate 21.74% 25.41% 23.01% 22.52% 21.71% 21.27% 15.36% -
Total Cost 1,063,389 889,690 838,920 772,126 626,998 493,986 391,045 18.13%
-
Net Worth 141,761,197 1,109,141 872,575 689,630 363,777 422,182 294,730 179.78%
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%
Div Payout % 31.82% 49.56% 42.76% 34.35% 35.90% 29.56% 19.35% -
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%
NOSH 1,637,154 769,329 740,035 731,548 363,777 363,418 242,357 37.47%
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% -
ROE 0.16% 19.14% 28.54% 30.83% 55.69% 40.78% 38.24% -
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 -14.90%
EPS 13.90 27.59 33.65 29.06 55.69 47.37 46.51 -18.22%
DPS 4.42 13.68 14.50 9.98 20.00 14.00 9.00 -11.17%
NAPS 86.59 1.4417 1.1791 0.9427 1.00 1.1617 1.2161 103.52%
Adjusted Per Share Value based on latest NOSH - 731,548
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 16.97%
EPS 6.64 6.19 7.26 6.20 5.91 5.02 3.29 12.41%
DPS 2.11 3.07 3.11 2.13 2.12 1.48 0.64 21.98%
NAPS 41.3587 0.3236 0.2546 0.2012 0.1061 0.1232 0.086 179.77%
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 4.85 7.08 7.48 4.40 4.58 3.92 4.28 -
P/RPS 6.15 4.94 5.09 3.27 2.01 2.14 2.06 19.98%
P/EPS 34.89 25.66 22.23 15.14 8.22 8.27 9.20 24.86%
EY 2.87 3.90 4.50 6.61 12.16 12.09 10.87 -19.89%
DY 0.91 1.93 1.94 2.27 4.37 3.57 2.10 -13.00%
P/NAPS 0.06 4.91 6.34 4.67 4.58 3.37 3.52 -49.25%
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 5.22 6.80 7.55 4.89 4.55 4.61 4.68 -
P/RPS 6.62 4.74 5.13 3.63 2.00 2.51 2.25 19.69%
P/EPS 37.55 24.64 22.44 16.83 8.17 9.73 10.06 24.53%
EY 2.66 4.06 4.46 5.94 12.24 10.28 9.94 -19.71%
DY 0.85 2.01 1.92 2.04 4.40 3.04 1.92 -12.69%
P/NAPS 0.06 4.72 6.40 5.19 4.55 3.97 3.85 -50.00%

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 ⃤ & 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