Highlights

[HARTA] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 06-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     2.59%    YoY -     66.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,841,194 2,825,412 2,405,638 2,385,062 2,371,316 2,404,164 1,821,873 34.44%
  QoQ % 0.56% 17.45% 0.86% 0.58% -1.37% 31.96% -
  Horiz. % 155.95% 155.08% 132.04% 130.91% 130.16% 131.96% 100.00%
PBT 576,370 583,332 526,810 522,450 505,962 462,944 348,977 39.68%
  QoQ % -1.19% 10.73% 0.83% 3.26% 9.29% 32.66% -
  Horiz. % 165.16% 167.15% 150.96% 149.71% 144.98% 132.66% 100.00%
Tax -85,432 -82,980 -86,621 -91,397 -85,628 -77,228 -65,660 19.16%
  QoQ % -2.95% 4.20% 5.23% -6.74% -10.88% -17.62% -
  Horiz. % 130.11% 126.38% 131.92% 139.20% 130.41% 117.62% 100.00%
NP 490,938 500,352 440,189 431,053 420,334 385,716 283,317 44.22%
  QoQ % -1.88% 13.67% 2.12% 2.55% 8.97% 36.14% -
  Horiz. % 173.28% 176.61% 155.37% 152.15% 148.36% 136.14% 100.00%
NP to SH 490,178 499,492 439,395 430,332 419,452 385,544 283,001 44.18%
  QoQ % -1.86% 13.68% 2.11% 2.59% 8.79% 36.23% -
  Horiz. % 173.21% 176.50% 155.26% 152.06% 148.22% 136.23% 100.00%
Tax Rate 14.82 % 14.23 % 16.44 % 17.49 % 16.92 % 16.68 % 18.81 % -14.68%
  QoQ % 4.15% -13.44% -6.00% 3.37% 1.44% -11.32% -
  Horiz. % 78.79% 75.65% 87.40% 92.98% 89.95% 88.68% 100.00%
Total Cost 2,350,256 2,325,060 1,965,449 1,954,009 1,950,982 2,018,448 1,538,556 32.60%
  QoQ % 1.08% 18.30% 0.59% 0.16% -3.34% 31.19% -
  Horiz. % 152.76% 151.12% 127.75% 127.00% 126.81% 131.19% 100.00%
Net Worth 2,125,679 2,055,827 1,983,748 1,930,255 1,849,699 1,757,877 837,311 85.99%
  QoQ % 3.40% 3.63% 2.77% 4.36% 5.22% 109.94% -
  Horiz. % 253.87% 245.53% 236.92% 230.53% 220.91% 209.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 292,281 291,794 231,437 219,972 197,161 164,487 65,671 170.33%
  QoQ % 0.17% 26.08% 5.21% 11.57% 19.86% 150.47% -
  Horiz. % 445.07% 444.33% 352.42% 334.96% 300.22% 250.47% 100.00%
Div Payout % 59.63 % 58.42 % 52.67 % 51.12 % 47.00 % 42.66 % 23.21 % 87.48%
  QoQ % 2.07% 10.92% 3.03% 8.77% 10.17% 83.80% -
  Horiz. % 256.92% 251.70% 226.93% 220.25% 202.50% 183.80% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,125,679 2,055,827 1,983,748 1,930,255 1,849,699 1,757,877 837,311 85.99%
  QoQ % 3.40% 3.63% 2.77% 4.36% 5.22% 109.94% -
  Horiz. % 253.87% 245.53% 236.92% 230.53% 220.91% 209.94% 100.00%
NOSH 3,321,375 3,315,851 3,306,247 1,649,791 1,643,009 1,644,875 1,641,786 59.89%
  QoQ % 0.17% 0.29% 100.40% 0.41% -0.11% 0.19% -
  Horiz. % 202.30% 201.97% 201.38% 100.49% 100.07% 100.19% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.28 % 17.71 % 18.30 % 18.07 % 17.73 % 16.04 % 15.55 % 7.28%
  QoQ % -2.43% -3.22% 1.27% 1.92% 10.54% 3.15% -
  Horiz. % 111.13% 113.89% 117.68% 116.21% 114.02% 103.15% 100.00%
ROE 23.06 % 24.30 % 22.15 % 22.29 % 22.68 % 21.93 % 33.80 % -22.48%
  QoQ % -5.10% 9.71% -0.63% -1.72% 3.42% -35.12% -
  Horiz. % 68.22% 71.89% 65.53% 65.95% 67.10% 64.88% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 85.54 85.21 72.76 144.57 144.33 146.16 110.97 -15.92%
  QoQ % 0.39% 17.11% -49.67% 0.17% -1.25% 31.71% -
  Horiz. % 77.08% 76.79% 65.57% 130.28% 130.06% 131.71% 100.00%
EPS 14.76 15.08 13.29 26.08 25.44 23.44 8.62 43.08%
  QoQ % -2.12% 13.47% -49.04% 2.52% 8.53% 171.93% -
  Horiz. % 171.23% 174.94% 154.18% 302.55% 295.13% 271.93% 100.00%
DPS 8.80 8.80 7.00 13.33 12.00 10.00 4.00 69.07%
  QoQ % 0.00% 25.71% -47.49% 11.08% 20.00% 150.00% -
  Horiz. % 220.00% 220.00% 175.00% 333.25% 300.00% 250.00% 100.00%
NAPS 0.6400 0.6200 0.6000 1.1700 1.1258 1.0687 0.5100 16.33%
  QoQ % 3.23% 3.33% -48.72% 3.93% 5.34% 109.55% -
  Horiz. % 125.49% 121.57% 117.65% 229.41% 220.75% 209.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,345,558
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.92 84.45 71.91 71.29 70.88 71.86 54.46 34.43%
  QoQ % 0.56% 17.44% 0.87% 0.58% -1.36% 31.95% -
  Horiz. % 155.93% 155.07% 132.04% 130.90% 130.15% 131.95% 100.00%
EPS 14.65 14.93 13.13 12.86 12.54 11.52 8.46 44.16%
  QoQ % -1.88% 13.71% 2.10% 2.55% 8.85% 36.17% -
  Horiz. % 173.17% 176.48% 155.20% 152.01% 148.23% 136.17% 100.00%
DPS 8.74 8.72 6.92 6.58 5.89 4.92 1.96 170.67%
  QoQ % 0.23% 26.01% 5.17% 11.71% 19.72% 151.02% -
  Horiz. % 445.92% 444.90% 353.06% 335.71% 300.51% 251.02% 100.00%
NAPS 0.6354 0.6145 0.5929 0.5770 0.5529 0.5254 0.2503 85.99%
  QoQ % 3.40% 3.64% 2.76% 4.36% 5.23% 109.91% -
  Horiz. % 253.86% 245.51% 236.88% 230.52% 220.89% 209.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.6200 5.9900 6.0500 10.6800 6.9600 7.3800 4.9600 -
P/RPS 7.74 7.03 8.31 7.39 4.82 5.05 4.47 44.15%
  QoQ % 10.10% -15.40% 12.45% 53.32% -4.55% 12.98% -
  Horiz. % 173.15% 157.27% 185.91% 165.32% 107.83% 112.98% 100.00%
P/EPS 44.86 39.76 45.52 40.94 27.26 31.49 28.77 34.43%
  QoQ % 12.83% -12.65% 11.19% 50.18% -13.43% 9.45% -
  Horiz. % 155.93% 138.20% 158.22% 142.30% 94.75% 109.45% 100.00%
EY 2.23 2.51 2.20 2.44 3.67 3.18 3.48 -25.65%
  QoQ % -11.16% 14.09% -9.84% -33.51% 15.41% -8.62% -
  Horiz. % 64.08% 72.13% 63.22% 70.11% 105.46% 91.38% 100.00%
DY 1.33 1.47 1.16 1.25 1.72 1.36 0.81 39.14%
  QoQ % -9.52% 26.72% -7.20% -27.33% 26.47% 67.90% -
  Horiz. % 164.20% 181.48% 143.21% 154.32% 212.35% 167.90% 100.00%
P/NAPS 10.34 9.66 10.08 9.13 6.18 6.91 9.73 4.13%
  QoQ % 7.04% -4.17% 10.41% 47.73% -10.56% -28.98% -
  Horiz. % 106.27% 99.28% 103.60% 93.83% 63.51% 71.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 07/08/18 15/05/18 06/02/18 28/12/17 08/08/17 09/05/17 -
Price 6.3100 6.1700 6.0000 10.8400 10.8200 7.1500 5.3900 -
P/RPS 7.38 7.24 8.25 7.50 7.50 4.89 4.86 32.08%
  QoQ % 1.93% -12.24% 10.00% 0.00% 53.37% 0.62% -
  Horiz. % 151.85% 148.97% 169.75% 154.32% 154.32% 100.62% 100.00%
P/EPS 42.76 40.96 45.15 41.56 42.38 30.50 31.27 23.18%
  QoQ % 4.39% -9.28% 8.64% -1.93% 38.95% -2.46% -
  Horiz. % 136.74% 130.99% 144.39% 132.91% 135.53% 97.54% 100.00%
EY 2.34 2.44 2.21 2.41 2.36 3.28 3.20 -18.82%
  QoQ % -4.10% 10.41% -8.30% 2.12% -28.05% 2.50% -
  Horiz. % 73.12% 76.25% 69.06% 75.31% 73.75% 102.50% 100.00%
DY 1.39 1.43 1.17 1.23 1.11 1.40 0.74 52.18%
  QoQ % -2.80% 22.22% -4.88% 10.81% -20.71% 89.19% -
  Horiz. % 187.84% 193.24% 158.11% 166.22% 150.00% 189.19% 100.00%
P/NAPS 9.86 9.95 10.00 9.26 9.61 6.69 10.57 -4.53%
  QoQ % -0.90% -0.50% 7.99% -3.64% 43.65% -36.71% -
  Horiz. % 93.28% 94.13% 94.61% 87.61% 90.92% 63.29% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers