Highlights

[HARTA] QoQ Cumulative Quarter Result on 2015-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 05-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     96.38%    YoY -     16.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 401,827 1,498,337 1,097,883 699,860 320,515 1,145,960 840,850 -38.90%
  QoQ % -73.18% 36.48% 56.87% 118.35% -72.03% 36.29% -
  Horiz. % 47.79% 178.19% 130.57% 83.23% 38.12% 136.29% 100.00%
PBT 68,129 316,878 246,166 154,993 79,924 276,881 209,550 -52.75%
  QoQ % -78.50% 28.73% 58.82% 93.93% -71.13% 32.13% -
  Horiz. % 32.51% 151.22% 117.47% 73.96% 38.14% 132.13% 100.00%
Tax -11,731 -59,118 -49,937 -31,650 -17,134 -66,674 -54,351 -64.05%
  QoQ % 80.16% -18.39% -57.78% -84.72% 74.30% -22.67% -
  Horiz. % 21.58% 108.77% 91.88% 58.23% 31.52% 122.67% 100.00%
NP 56,398 257,760 196,229 123,343 62,790 210,207 155,199 -49.11%
  QoQ % -78.12% 31.36% 59.09% 96.44% -70.13% 35.44% -
  Horiz. % 36.34% 166.08% 126.44% 79.47% 40.46% 135.44% 100.00%
NP to SH 56,176 257,428 195,878 123,092 62,681 209,733 154,764 -49.15%
  QoQ % -78.18% 31.42% 59.13% 96.38% -70.11% 35.52% -
  Horiz. % 36.30% 166.34% 126.57% 79.54% 40.50% 135.52% 100.00%
Tax Rate 17.22 % 18.66 % 20.29 % 20.42 % 21.44 % 24.08 % 25.94 % -23.92%
  QoQ % -7.72% -8.03% -0.64% -4.76% -10.96% -7.17% -
  Horiz. % 66.38% 71.94% 78.22% 78.72% 82.65% 92.83% 100.00%
Total Cost 345,429 1,240,577 901,654 576,517 257,725 935,753 685,651 -36.71%
  QoQ % -72.16% 37.59% 56.40% 123.69% -72.46% 36.48% -
  Horiz. % 50.38% 180.93% 131.50% 84.08% 37.59% 136.48% 100.00%
Net Worth 1,531,863 1,500,642 146,490,524 141,924,573 1,386,601 61,480,642 1,172,238 19.55%
  QoQ % 2.08% -98.98% 3.22% 10,135.42% -97.74% 5,144.72% -
  Horiz. % 130.68% 128.02% 12,496.65% 12,107.14% 118.29% 5,244.72% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 32,851 131,175 98,348 65,561 32,774 50,483 77,498 -43.60%
  QoQ % -74.96% 33.38% 50.01% 100.04% -35.08% -34.86% -
  Horiz. % 42.39% 169.26% 126.90% 84.60% 42.29% 65.14% 100.00%
Div Payout % 58.48 % 50.96 % 50.21 % 53.26 % 52.29 % 24.07 % 50.08 % 10.90%
  QoQ % 14.76% 1.49% -5.73% 1.86% 117.24% -51.94% -
  Horiz. % 116.77% 101.76% 100.26% 106.35% 104.41% 48.06% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,531,863 1,500,642 146,490,524 141,924,573 1,386,601 61,480,642 1,172,238 19.55%
  QoQ % 2.08% -98.98% 3.22% 10,135.42% -97.74% 5,144.72% -
  Horiz. % 130.68% 128.02% 12,496.65% 12,107.14% 118.29% 5,244.72% 100.00%
NOSH 1,642,573 1,639,688 1,639,146 1,639,041 819,359 776,662 774,982 65.08%
  QoQ % 0.18% 0.03% 0.01% 100.04% 5.50% 0.22% -
  Horiz. % 211.95% 211.58% 211.51% 211.49% 105.73% 100.22% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.04 % 17.20 % 17.87 % 17.62 % 19.59 % 18.34 % 18.46 % -16.69%
  QoQ % -18.37% -3.75% 1.42% -10.06% 6.82% -0.65% -
  Horiz. % 76.06% 93.17% 96.80% 95.45% 106.12% 99.35% 100.00%
ROE 3.67 % 17.15 % 0.13 % 0.09 % 4.52 % 0.34 % 13.20 % -57.43%
  QoQ % -78.60% 13,092.31% 44.44% -98.01% 1,229.41% -97.42% -
  Horiz. % 27.80% 129.92% 0.98% 0.68% 34.24% 2.58% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.46 91.38 66.98 42.70 39.12 147.55 108.50 -62.99%
  QoQ % -73.23% 36.43% 56.86% 9.15% -73.49% 35.99% -
  Horiz. % 22.54% 84.22% 61.73% 39.35% 36.06% 135.99% 100.00%
EPS 3.42 15.70 11.95 7.51 7.65 13.48 19.97 -69.19%
  QoQ % -78.22% 31.38% 59.12% -1.83% -43.25% -32.50% -
  Horiz. % 17.13% 78.62% 59.84% 37.61% 38.31% 67.50% 100.00%
DPS 2.00 8.00 6.00 4.00 4.00 6.50 10.00 -65.83%
  QoQ % -75.00% 33.33% 50.00% 0.00% -38.46% -35.00% -
  Horiz. % 20.00% 80.00% 60.00% 40.00% 40.00% 65.00% 100.00%
NAPS 0.9326 0.9152 89.3700 86.5900 1.6923 79.1600 1.5126 -27.58%
  QoQ % 1.90% -98.98% 3.21% 5,016.71% -97.86% 5,133.37% -
  Horiz. % 61.66% 60.51% 5,908.37% 5,724.58% 111.88% 5,233.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.92 44.43 32.56 20.75 9.50 33.98 24.94 -38.90%
  QoQ % -73.17% 36.46% 56.92% 118.42% -72.04% 36.25% -
  Horiz. % 47.79% 178.15% 130.55% 83.20% 38.09% 136.25% 100.00%
EPS 1.67 7.63 5.81 3.65 1.86 6.22 4.59 -49.07%
  QoQ % -78.11% 31.33% 59.18% 96.24% -70.10% 35.51% -
  Horiz. % 36.38% 166.23% 126.58% 79.52% 40.52% 135.51% 100.00%
DPS 0.97 3.89 2.92 1.94 0.97 1.50 2.30 -43.79%
  QoQ % -75.06% 33.22% 50.52% 100.00% -35.33% -34.78% -
  Horiz. % 42.17% 169.13% 126.96% 84.35% 42.17% 65.22% 100.00%
NAPS 0.4543 0.4450 43.4412 42.0871 0.4112 18.2318 0.3476 19.56%
  QoQ % 2.09% -98.98% 3.22% 10,135.19% -97.74% 5,145.05% -
  Horiz. % 130.70% 128.02% 12,497.47% 12,107.91% 118.30% 5,245.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.3300 4.8500 5.9400 4.8500 8.5100 8.6700 7.0300 -
P/RPS 17.70 5.31 8.87 11.36 21.75 5.88 6.48 95.52%
  QoQ % 233.33% -40.14% -21.92% -47.77% 269.90% -9.26% -
  Horiz. % 273.15% 81.94% 136.88% 175.31% 335.65% 90.74% 100.00%
P/EPS 126.61 30.89 49.71 64.58 111.24 32.11 35.20 134.94%
  QoQ % 309.87% -37.86% -23.03% -41.95% 246.43% -8.78% -
  Horiz. % 359.69% 87.76% 141.22% 183.47% 316.02% 91.22% 100.00%
EY 0.79 3.24 2.01 1.55 0.90 3.11 2.84 -57.42%
  QoQ % -75.62% 61.19% 29.68% 72.22% -71.06% 9.51% -
  Horiz. % 27.82% 114.08% 70.77% 54.58% 31.69% 109.51% 100.00%
DY 0.46 1.65 1.01 0.82 0.47 0.75 1.42 -52.86%
  QoQ % -72.12% 63.37% 23.17% 74.47% -37.33% -47.18% -
  Horiz. % 32.39% 116.20% 71.13% 57.75% 33.10% 52.82% 100.00%
P/NAPS 4.64 5.30 0.07 0.06 5.03 0.11 4.65 -0.14%
  QoQ % -12.45% 7,471.43% 16.67% -98.81% 4,472.73% -97.63% -
  Horiz. % 99.78% 113.98% 1.51% 1.29% 108.17% 2.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 02/08/16 03/05/16 16/02/16 05/11/15 04/08/15 05/05/15 10/02/15 -
Price 4.2400 4.1400 4.9800 5.2200 8.6000 8.2200 7.5500 -
P/RPS 17.33 4.53 7.44 12.23 21.98 5.57 6.96 83.81%
  QoQ % 282.56% -39.11% -39.17% -44.36% 294.61% -19.97% -
  Horiz. % 248.99% 65.09% 106.90% 175.72% 315.80% 80.03% 100.00%
P/EPS 123.98 26.37 41.67 69.51 112.42 30.44 37.81 120.87%
  QoQ % 370.16% -36.72% -40.05% -38.17% 269.32% -19.49% -
  Horiz. % 327.90% 69.74% 110.21% 183.84% 297.33% 80.51% 100.00%
EY 0.81 3.79 2.40 1.44 0.89 3.29 2.65 -54.66%
  QoQ % -78.63% 57.92% 66.67% 61.80% -72.95% 24.15% -
  Horiz. % 30.57% 143.02% 90.57% 54.34% 33.58% 124.15% 100.00%
DY 0.47 1.93 1.20 0.77 0.47 0.79 1.32 -49.80%
  QoQ % -75.65% 60.83% 55.84% 63.83% -40.51% -40.15% -
  Horiz. % 35.61% 146.21% 90.91% 58.33% 35.61% 59.85% 100.00%
P/NAPS 4.55 4.52 0.06 0.06 5.08 0.10 4.99 -5.97%
  QoQ % 0.66% 7,433.33% 0.00% -98.82% 4,980.00% -98.00% -
  Horiz. % 91.18% 90.58% 1.20% 1.20% 101.80% 2.00% 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.
 


 

298  246  524  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers