Highlights

[HARTA] QoQ Cumulative Quarter Result on 2017-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 08-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -65.94%    YoY -     71.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,405,638 1,788,797 1,185,658 601,041 1,821,873 1,295,089 838,802 101.99%
  QoQ % 34.48% 50.87% 97.27% -67.01% 40.68% 54.40% -
  Horiz. % 286.79% 213.26% 141.35% 71.65% 217.20% 154.40% 100.00%
PBT 526,810 391,838 252,981 115,736 348,977 230,215 151,888 129.31%
  QoQ % 34.45% 54.89% 118.58% -66.84% 51.59% 51.57% -
  Horiz. % 346.84% 257.98% 166.56% 76.20% 229.76% 151.57% 100.00%
Tax -86,621 -68,548 -42,814 -19,307 -65,660 -36,240 -24,313 133.45%
  QoQ % -26.37% -60.11% -121.75% 70.60% -81.18% -49.06% -
  Horiz. % 356.27% 281.94% 176.10% 79.41% 270.06% 149.06% 100.00%
NP 440,189 323,290 210,167 96,429 283,317 193,975 127,575 128.51%
  QoQ % 36.16% 53.83% 117.95% -65.96% 46.06% 52.05% -
  Horiz. % 345.04% 253.41% 164.74% 75.59% 222.08% 152.05% 100.00%
NP to SH 439,395 322,749 209,726 96,386 283,001 193,617 127,391 128.46%
  QoQ % 36.14% 53.89% 117.59% -65.94% 46.17% 51.99% -
  Horiz. % 344.92% 253.35% 164.63% 75.66% 222.15% 151.99% 100.00%
Tax Rate 16.44 % 17.49 % 16.92 % 16.68 % 18.81 % 15.74 % 16.01 % 1.78%
  QoQ % -6.00% 3.37% 1.44% -11.32% 19.50% -1.69% -
  Horiz. % 102.69% 109.24% 105.68% 104.18% 117.49% 98.31% 100.00%
Total Cost 1,965,449 1,465,507 975,491 504,612 1,538,556 1,101,114 711,227 97.05%
  QoQ % 34.11% 50.23% 93.32% -67.20% 39.73% 54.82% -
  Horiz. % 276.35% 206.05% 137.16% 70.95% 216.32% 154.82% 100.00%
Net Worth 1,983,748 1,930,255 1,849,699 1,757,877 837,311 1,614,897 1,575,971 16.60%
  QoQ % 2.77% 4.36% 5.22% 109.94% -48.15% 2.47% -
  Horiz. % 125.87% 122.48% 117.37% 111.54% 53.13% 102.47% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 231,437 164,979 98,580 41,121 65,671 98,449 65,665 131.77%
  QoQ % 40.28% 67.35% 139.73% -37.38% -33.29% 49.93% -
  Horiz. % 352.45% 251.24% 150.13% 62.62% 100.01% 149.93% 100.00%
Div Payout % 52.67 % 51.12 % 47.00 % 42.66 % 23.21 % 50.85 % 51.55 % 1.44%
  QoQ % 3.03% 8.77% 10.17% 83.80% -54.36% -1.36% -
  Horiz. % 102.17% 99.17% 91.17% 82.75% 45.02% 98.64% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,983,748 1,930,255 1,849,699 1,757,877 837,311 1,614,897 1,575,971 16.60%
  QoQ % 2.77% 4.36% 5.22% 109.94% -48.15% 2.47% -
  Horiz. % 125.87% 122.48% 117.37% 111.54% 53.13% 102.47% 100.00%
NOSH 3,306,247 1,649,791 1,643,009 1,644,875 1,641,786 1,640,822 1,641,636 59.55%
  QoQ % 100.40% 0.41% -0.11% 0.19% 0.06% -0.05% -
  Horiz. % 201.40% 100.50% 100.08% 100.20% 100.01% 99.95% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.30 % 18.07 % 17.73 % 16.04 % 15.55 % 14.98 % 15.21 % 13.13%
  QoQ % 1.27% 1.92% 10.54% 3.15% 3.81% -1.51% -
  Horiz. % 120.32% 118.80% 116.57% 105.46% 102.24% 98.49% 100.00%
ROE 22.15 % 16.72 % 11.34 % 5.48 % 33.80 % 11.99 % 8.08 % 95.99%
  QoQ % 32.48% 47.44% 106.93% -83.79% 181.90% 48.39% -
  Horiz. % 274.13% 206.93% 140.35% 67.82% 418.32% 148.39% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 72.76 108.43 72.16 36.54 110.97 78.93 51.10 26.59%
  QoQ % -32.90% 50.26% 97.48% -67.07% 40.59% 54.46% -
  Horiz. % 142.39% 212.19% 141.21% 71.51% 217.16% 154.46% 100.00%
EPS 13.29 19.56 12.72 5.86 8.62 11.80 7.76 43.19%
  QoQ % -32.06% 53.77% 117.06% -32.02% -26.95% 52.06% -
  Horiz. % 171.26% 252.06% 163.92% 75.52% 111.08% 152.06% 100.00%
DPS 7.00 10.00 6.00 2.50 4.00 6.00 4.00 45.27%
  QoQ % -30.00% 66.67% 140.00% -37.50% -33.33% 50.00% -
  Horiz. % 175.00% 250.00% 150.00% 62.50% 100.00% 150.00% 100.00%
NAPS 0.6000 1.1700 1.1258 1.0687 0.5100 0.9842 0.9600 -26.92%
  QoQ % -48.72% 3.93% 5.34% 109.55% -48.18% 2.52% -
  Horiz. % 62.50% 121.88% 117.27% 111.32% 53.12% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 71.63 53.27 35.31 17.90 54.25 38.56 24.98 101.97%
  QoQ % 34.47% 50.86% 97.26% -67.00% 40.69% 54.36% -
  Horiz. % 286.75% 213.25% 141.35% 71.66% 217.17% 154.36% 100.00%
EPS 13.08 9.61 6.25 2.87 8.43 5.77 3.79 128.55%
  QoQ % 36.11% 53.76% 117.77% -65.95% 46.10% 52.24% -
  Horiz. % 345.12% 253.56% 164.91% 75.73% 222.43% 152.24% 100.00%
DPS 6.89 4.91 2.94 1.22 1.96 2.93 1.96 131.37%
  QoQ % 40.33% 67.01% 140.98% -37.76% -33.11% 49.49% -
  Horiz. % 351.53% 250.51% 150.00% 62.24% 100.00% 149.49% 100.00%
NAPS 0.5907 0.5748 0.5508 0.5235 0.2493 0.4809 0.4693 16.59%
  QoQ % 2.77% 4.36% 5.21% 109.99% -48.16% 2.47% -
  Horiz. % 125.87% 122.48% 117.37% 111.55% 53.12% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 6.0500 10.6800 6.9600 7.3800 4.9600 4.8300 4.6400 -
P/RPS 8.31 9.85 9.64 20.20 4.47 6.12 9.08 -5.74%
  QoQ % -15.63% 2.18% -52.28% 351.90% -26.96% -32.60% -
  Horiz. % 91.52% 108.48% 106.17% 222.47% 49.23% 67.40% 100.00%
P/EPS 45.52 54.59 54.53 125.94 28.77 40.93 59.79 -16.64%
  QoQ % -16.61% 0.11% -56.70% 337.75% -29.71% -31.54% -
  Horiz. % 76.13% 91.30% 91.20% 210.64% 48.12% 68.46% 100.00%
EY 2.20 1.83 1.83 0.79 3.48 2.44 1.67 20.19%
  QoQ % 20.22% 0.00% 131.65% -77.30% 42.62% 46.11% -
  Horiz. % 131.74% 109.58% 109.58% 47.31% 208.38% 146.11% 100.00%
DY 1.16 0.94 0.86 0.34 0.81 1.24 0.86 22.10%
  QoQ % 23.40% 9.30% 152.94% -58.02% -34.68% 44.19% -
  Horiz. % 134.88% 109.30% 100.00% 39.53% 94.19% 144.19% 100.00%
P/NAPS 10.08 9.13 6.18 6.91 9.73 4.91 4.83 63.38%
  QoQ % 10.41% 47.73% -10.56% -28.98% 98.17% 1.66% -
  Horiz. % 208.70% 189.03% 127.95% 143.06% 201.45% 101.66% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 06/02/18 28/12/17 08/08/17 09/05/17 14/02/17 08/11/16 -
Price 6.0000 10.8400 10.8200 7.1500 5.3900 4.7500 4.7800 -
P/RPS 8.25 10.00 14.99 19.57 4.86 6.02 9.36 -8.08%
  QoQ % -17.50% -33.29% -23.40% 302.67% -19.27% -35.68% -
  Horiz. % 88.14% 106.84% 160.15% 209.08% 51.92% 64.32% 100.00%
P/EPS 45.15 55.41 84.76 122.02 31.27 40.25 61.60 -18.72%
  QoQ % -18.52% -34.63% -30.54% 290.21% -22.31% -34.66% -
  Horiz. % 73.30% 89.95% 137.60% 198.08% 50.76% 65.34% 100.00%
EY 2.21 1.80 1.18 0.82 3.20 2.48 1.62 23.03%
  QoQ % 22.78% 52.54% 43.90% -74.38% 29.03% 53.09% -
  Horiz. % 136.42% 111.11% 72.84% 50.62% 197.53% 153.09% 100.00%
DY 1.17 0.92 0.55 0.35 0.74 1.26 0.84 24.75%
  QoQ % 27.17% 67.27% 57.14% -52.70% -41.27% 50.00% -
  Horiz. % 139.29% 109.52% 65.48% 41.67% 88.10% 150.00% 100.00%
P/NAPS 10.00 9.26 9.61 6.69 10.57 4.83 4.98 59.23%
  QoQ % 7.99% -3.64% 43.65% -36.71% 118.84% -3.01% -
  Horiz. % 200.80% 185.94% 192.97% 134.34% 212.25% 96.99% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers