[HARTA] YoY TTM Result on 30-Sep-2014 [#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
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
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 17.35%
PBT 449,813 313,773 291,321 285,498 323,903 274,558 258,717 9.64%
Tax -83,807 -51,781 -63,326 -72,559 -74,519 -61,819 -56,155 6.89%
NP 366,006 261,992 227,995 212,939 249,384 212,739 202,562 10.35%
-
NP to SH 365,379 261,727 227,578 212,280 249,007 212,615 202,581 10.31%
-
Tax Rate 18.63% 16.50% 21.74% 25.41% 23.01% 22.52% 21.71% -
Total Cost 1,802,936 1,375,287 1,063,389 889,690 838,920 772,126 626,998 19.22%
-
Net Worth 1,849,699 1,575,262 141,761,197 1,109,141 872,575 689,630 363,777 31.10%
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 14.53%
Div Payout % 44.97% 50.16% 31.82% 49.56% 42.76% 34.35% 35.90% -
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%
NOSH 1,650,201 1,640,898 1,637,154 769,329 740,035 731,548 363,777 28.63%
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% -
ROE 19.75% 16.61% 0.16% 19.14% 28.54% 30.83% 55.69% -
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%
EPS 22.24 15.95 13.90 27.59 33.65 29.06 55.69 -14.17%
DPS 10.00 8.00 4.42 13.68 14.50 9.98 20.00 -10.90%
NAPS 1.1258 0.96 86.59 1.4417 1.1791 0.9427 1.00 1.99%
Adjusted Per Share Value based on latest NOSH - 769,329
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 17.35%
EPS 10.66 7.64 6.64 6.19 7.26 6.20 5.91 10.32%
DPS 4.79 3.83 2.11 3.07 3.11 2.13 2.12 14.53%
NAPS 0.5396 0.4596 41.3587 0.3236 0.2546 0.2012 0.1061 31.10%
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 6.96 4.64 4.85 7.08 7.48 4.40 4.58 -
P/RPS 5.27 4.65 6.15 4.94 5.09 3.27 2.01 17.41%
P/EPS 31.30 29.09 34.89 25.66 22.23 15.14 8.22 24.93%
EY 3.20 3.44 2.87 3.90 4.50 6.61 12.16 -19.93%
DY 1.44 1.72 0.91 1.93 1.94 2.27 4.37 -16.87%
P/NAPS 6.18 4.83 0.06 4.91 6.34 4.67 4.58 5.11%
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 10.82 4.78 5.22 6.80 7.55 4.89 4.55 -
P/RPS 8.20 4.79 6.62 4.74 5.13 3.63 2.00 26.48%
P/EPS 48.65 29.97 37.55 24.64 22.44 16.83 8.17 34.59%
EY 2.06 3.34 2.66 4.06 4.46 5.94 12.24 -25.67%
DY 0.92 1.67 0.85 2.01 1.92 2.04 4.40 -22.94%
P/NAPS 9.61 4.98 0.06 4.72 6.40 5.19 4.55 13.25%

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