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 - 3,358,241
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.90 54.25 38.56 24.98 11.97 44.62 32.69 -33.09%
  QoQ % -67.00% 40.69% 54.36% 108.69% -73.17% 36.49% -
  Horiz. % 54.76% 165.95% 117.96% 76.41% 36.62% 136.49% 100.00%
EPS 2.87 8.43 5.77 3.79 1.67 7.67 5.83 -37.68%
  QoQ % -65.95% 46.10% 52.24% 126.95% -78.23% 31.56% -
  Horiz. % 49.23% 144.60% 98.97% 65.01% 28.64% 131.56% 100.00%
DPS 1.22 1.96 2.93 1.96 0.98 3.91 2.93 -44.27%
  QoQ % -37.76% -33.11% 49.49% 100.00% -74.94% 33.45% -
  Horiz. % 41.64% 66.89% 100.00% 66.89% 33.45% 133.45% 100.00%
NAPS 0.5235 0.2493 0.4809 0.4693 0.4562 0.4469 43.6212 -94.77%
  QoQ % 109.99% -48.16% 2.47% 2.87% 2.08% -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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers