[HARTA] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 4.07%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,107,160 1,096,559 1,088,304 1,062,370 1,032,034 1,002,479 984,865 8.12%
PBT 309,162 320,208 323,903 317,885 305,882 289,024 274,558 8.24%
Tax -75,437 -73,456 -74,519 -73,252 -70,829 -66,327 -61,819 14.20%
NP 233,725 246,752 249,384 244,633 235,053 222,697 212,739 6.47%
-
NP to SH 233,218 246,354 249,007 244,276 234,722 222,441 212,615 6.36%
-
Tax Rate 24.40% 22.94% 23.01% 23.04% 23.16% 22.95% 22.52% -
Total Cost 873,435 849,807 838,920 817,737 796,981 779,782 772,126 8.57%
-
Net Worth 942,361 913,344 872,575 806,758 765,355 726,055 689,630 23.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 107,186 106,825 106,475 106,178 102,362 87,700 73,033 29.17%
Div Payout % 45.96% 43.36% 42.76% 43.47% 43.61% 39.43% 34.35% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 942,361 913,344 872,575 806,758 765,355 726,055 689,630 23.16%
NOSH 741,432 741,049 740,035 734,953 731,138 731,026 731,548 0.89%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 21.11% 22.50% 22.91% 23.03% 22.78% 22.21% 21.60% -
ROE 24.75% 26.97% 28.54% 30.28% 30.67% 30.64% 30.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 149.33 147.97 147.06 144.55 141.15 137.13 134.63 7.15%
EPS 31.46 33.24 33.65 33.24 32.10 30.43 29.06 5.43%
DPS 14.50 14.50 14.50 14.50 14.00 12.00 9.98 28.30%
NAPS 1.271 1.2325 1.1791 1.0977 1.0468 0.9932 0.9427 22.06%
Adjusted Per Share Value based on latest NOSH - 734,953
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.30 31.99 31.75 30.99 30.11 29.25 28.73 8.12%
EPS 6.80 7.19 7.26 7.13 6.85 6.49 6.20 6.35%
DPS 3.13 3.12 3.11 3.10 2.99 2.56 2.13 29.28%
NAPS 0.2749 0.2665 0.2546 0.2354 0.2233 0.2118 0.2012 23.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.85 7.23 7.48 6.40 4.94 4.75 4.40 -
P/RPS 4.59 4.89 5.09 4.43 3.50 3.46 3.27 25.39%
P/EPS 21.78 21.75 22.23 19.26 15.39 15.61 15.14 27.46%
EY 4.59 4.60 4.50 5.19 6.50 6.41 6.61 -21.60%
DY 2.12 2.01 1.94 2.27 2.83 2.53 2.27 -4.45%
P/NAPS 5.39 5.87 6.34 5.83 4.72 4.78 4.67 10.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 11/02/14 12/11/13 06/08/13 07/05/13 05/02/13 06/11/12 -
Price 6.02 7.01 7.55 6.79 5.45 4.65 4.89 -
P/RPS 4.03 4.74 5.13 4.70 3.86 3.39 3.63 7.22%
P/EPS 19.14 21.09 22.44 20.43 16.98 15.28 16.83 8.96%
EY 5.23 4.74 4.46 4.89 5.89 6.54 5.94 -8.14%
DY 2.41 2.07 1.92 2.14 2.57 2.58 2.04 11.76%
P/NAPS 4.74 5.69 6.40 6.19 5.21 4.68 5.19 -5.87%

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