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 - 3,350,947
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.99 44.71 32.76 20.89 9.56 34.20 25.09 -38.90%
  QoQ % -73.18% 36.48% 56.82% 118.51% -72.05% 36.31% -
  Horiz. % 47.79% 178.20% 130.57% 83.26% 38.10% 136.31% 100.00%
EPS 1.68 7.68 5.85 3.67 1.87 6.26 4.62 -49.09%
  QoQ % -78.12% 31.28% 59.40% 96.26% -70.13% 35.50% -
  Horiz. % 36.36% 166.23% 126.62% 79.44% 40.48% 135.50% 100.00%
DPS 0.98 3.91 2.93 1.96 0.98 1.51 2.31 -43.57%
  QoQ % -74.94% 33.45% 49.49% 100.00% -35.10% -34.63% -
  Horiz. % 42.42% 169.26% 126.84% 84.85% 42.42% 65.37% 100.00%
NAPS 0.4571 0.4478 43.7161 42.3536 0.4138 18.3472 0.3498 19.55%
  QoQ % 2.08% -98.98% 3.22% 10,135.28% -97.74% 5,145.05% -
  Horiz. % 130.67% 128.02% 12,497.46% 12,107.95% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers