Highlights

[HARTA] QoQ Cumulative Quarter Result on 2016-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 08-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     126.77%    YoY -     3.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 601,041 1,821,873 1,295,089 838,802 401,827 1,498,337 1,097,883 -33.10%
  QoQ % -67.01% 40.68% 54.40% 108.75% -73.18% 36.48% -
  Horiz. % 54.75% 165.94% 117.96% 76.40% 36.60% 136.48% 100.00%
PBT 115,736 348,977 230,215 151,888 68,129 316,878 246,166 -39.56%
  QoQ % -66.84% 51.59% 51.57% 122.94% -78.50% 28.73% -
  Horiz. % 47.02% 141.76% 93.52% 61.70% 27.68% 128.73% 100.00%
Tax -19,307 -65,660 -36,240 -24,313 -11,731 -59,118 -49,937 -46.96%
  QoQ % 70.60% -81.18% -49.06% -107.25% 80.16% -18.39% -
  Horiz. % 38.66% 131.49% 72.57% 48.69% 23.49% 118.39% 100.00%
NP 96,429 283,317 193,975 127,575 56,398 257,760 196,229 -37.75%
  QoQ % -65.96% 46.06% 52.05% 126.20% -78.12% 31.36% -
  Horiz. % 49.14% 144.38% 98.85% 65.01% 28.74% 131.36% 100.00%
NP to SH 96,386 283,001 193,617 127,391 56,176 257,428 195,878 -37.70%
  QoQ % -65.94% 46.17% 51.99% 126.77% -78.18% 31.42% -
  Horiz. % 49.21% 144.48% 98.85% 65.04% 28.68% 131.42% 100.00%
Tax Rate 16.68 % 18.81 % 15.74 % 16.01 % 17.22 % 18.66 % 20.29 % -12.25%
  QoQ % -11.32% 19.50% -1.69% -7.03% -7.72% -8.03% -
  Horiz. % 82.21% 92.71% 77.58% 78.91% 84.87% 91.97% 100.00%
Total Cost 504,612 1,538,556 1,101,114 711,227 345,429 1,240,577 901,654 -32.11%
  QoQ % -67.20% 39.73% 54.82% 105.90% -72.16% 37.59% -
  Horiz. % 55.97% 170.64% 122.12% 78.88% 38.31% 137.59% 100.00%
Net Worth 1,757,877 837,311 1,614,897 1,575,971 1,531,863 1,500,642 146,490,524 -94.77%
  QoQ % 109.94% -48.15% 2.47% 2.88% 2.08% -98.98% -
  Horiz. % 1.20% 0.57% 1.10% 1.08% 1.05% 1.02% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 41,121 65,671 98,449 65,665 32,851 131,175 98,348 -44.11%
  QoQ % -37.38% -33.29% 49.93% 99.89% -74.96% 33.38% -
  Horiz. % 41.81% 66.77% 100.10% 66.77% 33.40% 133.38% 100.00%
Div Payout % 42.66 % 23.21 % 50.85 % 51.55 % 58.48 % 50.96 % 50.21 % -10.30%
  QoQ % 83.80% -54.36% -1.36% -11.85% 14.76% 1.49% -
  Horiz. % 84.96% 46.23% 101.27% 102.67% 116.47% 101.49% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,757,877 837,311 1,614,897 1,575,971 1,531,863 1,500,642 146,490,524 -94.77%
  QoQ % 109.94% -48.15% 2.47% 2.88% 2.08% -98.98% -
  Horiz. % 1.20% 0.57% 1.10% 1.08% 1.05% 1.02% 100.00%
NOSH 1,644,875 1,641,786 1,640,822 1,641,636 1,642,573 1,639,688 1,639,146 0.23%
  QoQ % 0.19% 0.06% -0.05% -0.06% 0.18% 0.03% -
  Horiz. % 100.35% 100.16% 100.10% 100.15% 100.21% 100.03% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.04 % 15.55 % 14.98 % 15.21 % 14.04 % 17.20 % 17.87 % -6.96%
  QoQ % 3.15% 3.81% -1.51% 8.33% -18.37% -3.75% -
  Horiz. % 89.76% 87.02% 83.83% 85.11% 78.57% 96.25% 100.00%
ROE 5.48 % 33.80 % 11.99 % 8.08 % 3.67 % 17.15 % 0.13 % 1,113.99%
  QoQ % -83.79% 181.90% 48.39% 120.16% -78.60% 13,092.31% -
  Horiz. % 4,215.38% 26,000.00% 9,223.08% 6,215.38% 2,823.08% 13,192.31% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.54 110.97 78.93 51.10 24.46 91.38 66.98 -33.26%
  QoQ % -67.07% 40.59% 54.46% 108.91% -73.23% 36.43% -
  Horiz. % 54.55% 165.68% 117.84% 76.29% 36.52% 136.43% 100.00%
EPS 5.86 8.62 11.80 7.76 3.42 15.70 11.95 -37.84%
  QoQ % -32.02% -26.95% 52.06% 126.90% -78.22% 31.38% -
  Horiz. % 49.04% 72.13% 98.74% 64.94% 28.62% 131.38% 100.00%
DPS 2.50 4.00 6.00 4.00 2.00 8.00 6.00 -44.24%
  QoQ % -37.50% -33.33% 50.00% 100.00% -75.00% 33.33% -
  Horiz. % 41.67% 66.67% 100.00% 66.67% 33.33% 133.33% 100.00%
NAPS 1.0687 0.5100 0.9842 0.9600 0.9326 0.9152 89.3700 -94.78%
  QoQ % 109.55% -48.18% 2.52% 2.94% 1.90% -98.98% -
  Horiz. % 1.20% 0.57% 1.10% 1.07% 1.04% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.82 54.03 38.41 24.87 11.92 44.43 32.56 -33.12%
  QoQ % -67.02% 40.67% 54.44% 108.64% -73.17% 36.46% -
  Horiz. % 54.73% 165.94% 117.97% 76.38% 36.61% 136.46% 100.00%
EPS 2.86 8.39 5.74 3.78 1.67 7.63 5.81 -37.68%
  QoQ % -65.91% 46.17% 51.85% 126.35% -78.11% 31.33% -
  Horiz. % 49.23% 144.41% 98.80% 65.06% 28.74% 131.33% 100.00%
DPS 1.22 1.95 2.92 1.95 0.97 3.89 2.92 -44.14%
  QoQ % -37.44% -33.22% 49.74% 101.03% -75.06% 33.22% -
  Horiz. % 41.78% 66.78% 100.00% 66.78% 33.22% 133.22% 100.00%
NAPS 0.5213 0.2483 0.4789 0.4673 0.4543 0.4450 43.4412 -94.77%
  QoQ % 109.95% -48.15% 2.48% 2.86% 2.09% -98.98% -
  Horiz. % 1.20% 0.57% 1.10% 1.08% 1.05% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 7.3800 4.9600 4.8300 4.6400 4.3300 4.8500 5.9400 -
P/RPS 20.20 4.47 6.12 9.08 17.70 5.31 8.87 73.18%
  QoQ % 351.90% -26.96% -32.60% -48.70% 233.33% -40.14% -
  Horiz. % 227.73% 50.39% 69.00% 102.37% 199.55% 59.86% 100.00%
P/EPS 125.94 28.77 40.93 59.79 126.61 30.89 49.71 85.95%
  QoQ % 337.75% -29.71% -31.54% -52.78% 309.87% -37.86% -
  Horiz. % 253.35% 57.88% 82.34% 120.28% 254.70% 62.14% 100.00%
EY 0.79 3.48 2.44 1.67 0.79 3.24 2.01 -46.37%
  QoQ % -77.30% 42.62% 46.11% 111.39% -75.62% 61.19% -
  Horiz. % 39.30% 173.13% 121.39% 83.08% 39.30% 161.19% 100.00%
DY 0.34 0.81 1.24 0.86 0.46 1.65 1.01 -51.64%
  QoQ % -58.02% -34.68% 44.19% 86.96% -72.12% 63.37% -
  Horiz. % 33.66% 80.20% 122.77% 85.15% 45.54% 163.37% 100.00%
P/NAPS 6.91 9.73 4.91 4.83 4.64 5.30 0.07 2,041.91%
  QoQ % -28.98% 98.17% 1.66% 4.09% -12.45% 7,471.43% -
  Horiz. % 9,871.43% 13,900.00% 7,014.29% 6,900.00% 6,628.57% 7,571.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 09/05/17 14/02/17 08/11/16 02/08/16 03/05/16 16/02/16 -
Price 7.1500 5.3900 4.7500 4.7800 4.2400 4.1400 4.9800 -
P/RPS 19.57 4.86 6.02 9.36 17.33 4.53 7.44 90.66%
  QoQ % 302.67% -19.27% -35.68% -45.99% 282.56% -39.11% -
  Horiz. % 263.04% 65.32% 80.91% 125.81% 232.93% 60.89% 100.00%
P/EPS 122.02 31.27 40.25 61.60 123.98 26.37 41.67 104.81%
  QoQ % 290.21% -22.31% -34.66% -50.31% 370.16% -36.72% -
  Horiz. % 292.82% 75.04% 96.59% 147.83% 297.53% 63.28% 100.00%
EY 0.82 3.20 2.48 1.62 0.81 3.79 2.40 -51.16%
  QoQ % -74.38% 29.03% 53.09% 100.00% -78.63% 57.92% -
  Horiz. % 34.17% 133.33% 103.33% 67.50% 33.75% 157.92% 100.00%
DY 0.35 0.74 1.26 0.84 0.47 1.93 1.20 -56.05%
  QoQ % -52.70% -41.27% 50.00% 78.72% -75.65% 60.83% -
  Horiz. % 29.17% 61.67% 105.00% 70.00% 39.17% 160.83% 100.00%
P/NAPS 6.69 10.57 4.83 4.98 4.55 4.52 0.06 2,223.26%
  QoQ % -36.71% 118.84% -3.01% 9.45% 0.66% 7,433.33% -
  Horiz. % 11,150.00% 17,616.67% 8,050.00% 8,300.00% 7,583.33% 7,533.33% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers