Highlights

[HARTA] QoQ Cumulative Quarter Result on 2017-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 28-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     117.59%    YoY -     64.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 706,353 2,405,638 1,788,797 1,185,658 601,041 1,821,873 1,295,089 -33.32%
  QoQ % -70.64% 34.48% 50.87% 97.27% -67.01% 40.68% -
  Horiz. % 54.54% 185.75% 138.12% 91.55% 46.41% 140.68% 100.00%
PBT 145,833 526,810 391,838 252,981 115,736 348,977 230,215 -26.30%
  QoQ % -72.32% 34.45% 54.89% 118.58% -66.84% 51.59% -
  Horiz. % 63.35% 228.83% 170.21% 109.89% 50.27% 151.59% 100.00%
Tax -20,745 -86,621 -68,548 -42,814 -19,307 -65,660 -36,240 -31.13%
  QoQ % 76.05% -26.37% -60.11% -121.75% 70.60% -81.18% -
  Horiz. % 57.24% 239.02% 189.15% 118.14% 53.28% 181.18% 100.00%
NP 125,088 440,189 323,290 210,167 96,429 283,317 193,975 -25.42%
  QoQ % -71.58% 36.16% 53.83% 117.95% -65.96% 46.06% -
  Horiz. % 64.49% 226.93% 166.67% 108.35% 49.71% 146.06% 100.00%
NP to SH 124,873 439,395 322,749 209,726 96,386 283,001 193,617 -25.41%
  QoQ % -71.58% 36.14% 53.89% 117.59% -65.94% 46.17% -
  Horiz. % 64.49% 226.94% 166.69% 108.32% 49.78% 146.17% 100.00%
Tax Rate 14.23 % 16.44 % 17.49 % 16.92 % 16.68 % 18.81 % 15.74 % -6.52%
  QoQ % -13.44% -6.00% 3.37% 1.44% -11.32% 19.50% -
  Horiz. % 90.41% 104.45% 111.12% 107.50% 105.97% 119.50% 100.00%
Total Cost 581,265 1,965,449 1,465,507 975,491 504,612 1,538,556 1,101,114 -34.76%
  QoQ % -70.43% 34.11% 50.23% 93.32% -67.20% 39.73% -
  Horiz. % 52.79% 178.50% 133.09% 88.59% 45.83% 139.73% 100.00%
Net Worth 2,055,827 1,983,748 1,930,255 1,849,699 1,757,877 837,311 1,614,897 17.51%
  QoQ % 3.63% 2.77% 4.36% 5.22% 109.94% -48.15% -
  Horiz. % 127.30% 122.84% 119.53% 114.54% 108.85% 51.85% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 72,948 231,437 164,979 98,580 41,121 65,671 98,449 -18.16%
  QoQ % -68.48% 40.28% 67.35% 139.73% -37.38% -33.29% -
  Horiz. % 74.10% 235.08% 167.58% 100.13% 41.77% 66.71% 100.00%
Div Payout % 58.42 % 52.67 % 51.12 % 47.00 % 42.66 % 23.21 % 50.85 % 9.72%
  QoQ % 10.92% 3.03% 8.77% 10.17% 83.80% -54.36% -
  Horiz. % 114.89% 103.58% 100.53% 92.43% 83.89% 45.64% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,055,827 1,983,748 1,930,255 1,849,699 1,757,877 837,311 1,614,897 17.51%
  QoQ % 3.63% 2.77% 4.36% 5.22% 109.94% -48.15% -
  Horiz. % 127.30% 122.84% 119.53% 114.54% 108.85% 51.85% 100.00%
NOSH 3,315,851 3,306,247 1,649,791 1,643,009 1,644,875 1,641,786 1,640,822 60.05%
  QoQ % 0.29% 100.40% 0.41% -0.11% 0.19% 0.06% -
  Horiz. % 202.08% 201.50% 100.55% 100.13% 100.25% 100.06% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.71 % 18.30 % 18.07 % 17.73 % 16.04 % 15.55 % 14.98 % 11.84%
  QoQ % -3.22% 1.27% 1.92% 10.54% 3.15% 3.81% -
  Horiz. % 118.22% 122.16% 120.63% 118.36% 107.08% 103.81% 100.00%
ROE 6.07 % 22.15 % 16.72 % 11.34 % 5.48 % 33.80 % 11.99 % -36.56%
  QoQ % -72.60% 32.48% 47.44% 106.93% -83.79% 181.90% -
  Horiz. % 50.63% 184.74% 139.45% 94.58% 45.70% 281.90% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.30 72.76 108.43 72.16 36.54 110.97 78.93 -58.34%
  QoQ % -70.73% -32.90% 50.26% 97.48% -67.07% 40.59% -
  Horiz. % 26.99% 92.18% 137.37% 91.42% 46.29% 140.59% 100.00%
EPS 3.77 13.29 19.56 12.72 5.86 8.62 11.80 -53.36%
  QoQ % -71.63% -32.06% 53.77% 117.06% -32.02% -26.95% -
  Horiz. % 31.95% 112.63% 165.76% 107.80% 49.66% 73.05% 100.00%
DPS 2.20 7.00 10.00 6.00 2.50 4.00 6.00 -48.87%
  QoQ % -68.57% -30.00% 66.67% 140.00% -37.50% -33.33% -
  Horiz. % 36.67% 116.67% 166.67% 100.00% 41.67% 66.67% 100.00%
NAPS 0.6200 0.6000 1.1700 1.1258 1.0687 0.5100 0.9842 -26.58%
  QoQ % 3.33% -48.72% 3.93% 5.34% 109.55% -48.18% -
  Horiz. % 63.00% 60.96% 118.88% 114.39% 108.59% 51.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.61 70.18 52.19 34.59 17.54 53.15 37.78 -33.31%
  QoQ % -70.63% 34.47% 50.88% 97.21% -67.00% 40.68% -
  Horiz. % 54.55% 185.76% 138.14% 91.56% 46.43% 140.68% 100.00%
EPS 3.64 12.82 9.42 6.12 2.81 8.26 5.65 -25.47%
  QoQ % -71.61% 36.09% 53.92% 117.79% -65.98% 46.19% -
  Horiz. % 64.42% 226.90% 166.73% 108.32% 49.73% 146.19% 100.00%
DPS 2.13 6.75 4.81 2.88 1.20 1.92 2.87 -18.07%
  QoQ % -68.44% 40.33% 67.01% 140.00% -37.50% -33.10% -
  Horiz. % 74.22% 235.19% 167.60% 100.35% 41.81% 66.90% 100.00%
NAPS 0.5998 0.5788 0.5631 0.5396 0.5129 0.2443 0.4711 17.52%
  QoQ % 3.63% 2.79% 4.36% 5.21% 109.95% -48.14% -
  Horiz. % 127.32% 122.86% 119.53% 114.54% 108.87% 51.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.9900 6.0500 10.6800 6.9600 7.3800 4.9600 4.8300 -
P/RPS 28.12 8.31 9.85 9.64 20.20 4.47 6.12 177.15%
  QoQ % 238.39% -15.63% 2.18% -52.28% 351.90% -26.96% -
  Horiz. % 459.48% 135.78% 160.95% 157.52% 330.07% 73.04% 100.00%
P/EPS 159.06 45.52 54.59 54.53 125.94 28.77 40.93 147.79%
  QoQ % 249.43% -16.61% 0.11% -56.70% 337.75% -29.71% -
  Horiz. % 388.61% 111.21% 133.37% 133.23% 307.70% 70.29% 100.00%
EY 0.63 2.20 1.83 1.83 0.79 3.48 2.44 -59.55%
  QoQ % -71.36% 20.22% 0.00% 131.65% -77.30% 42.62% -
  Horiz. % 25.82% 90.16% 75.00% 75.00% 32.38% 142.62% 100.00%
DY 0.37 1.16 0.94 0.86 0.34 0.81 1.24 -55.45%
  QoQ % -68.10% 23.40% 9.30% 152.94% -58.02% -34.68% -
  Horiz. % 29.84% 93.55% 75.81% 69.35% 27.42% 65.32% 100.00%
P/NAPS 9.66 10.08 9.13 6.18 6.91 9.73 4.91 57.21%
  QoQ % -4.17% 10.41% 47.73% -10.56% -28.98% 98.17% -
  Horiz. % 196.74% 205.30% 185.95% 125.87% 140.73% 198.17% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 15/05/18 06/02/18 28/12/17 08/08/17 09/05/17 14/02/17 -
Price 6.1700 6.0000 10.8400 10.8200 7.1500 5.3900 4.7500 -
P/RPS 28.96 8.25 10.00 14.99 19.57 4.86 6.02 185.79%
  QoQ % 251.03% -17.50% -33.29% -23.40% 302.67% -19.27% -
  Horiz. % 481.06% 137.04% 166.11% 249.00% 325.08% 80.73% 100.00%
P/EPS 163.84 45.15 55.41 84.76 122.02 31.27 40.25 155.60%
  QoQ % 262.88% -18.52% -34.63% -30.54% 290.21% -22.31% -
  Horiz. % 407.06% 112.17% 137.66% 210.58% 303.16% 77.69% 100.00%
EY 0.61 2.21 1.80 1.18 0.82 3.20 2.48 -60.84%
  QoQ % -72.40% 22.78% 52.54% 43.90% -74.38% 29.03% -
  Horiz. % 24.60% 89.11% 72.58% 47.58% 33.06% 129.03% 100.00%
DY 0.36 1.17 0.92 0.55 0.35 0.74 1.26 -56.72%
  QoQ % -69.23% 27.17% 67.27% 57.14% -52.70% -41.27% -
  Horiz. % 28.57% 92.86% 73.02% 43.65% 27.78% 58.73% 100.00%
P/NAPS 9.95 10.00 9.26 9.61 6.69 10.57 4.83 62.12%
  QoQ % -0.50% 7.99% -3.64% 43.65% -36.71% 118.84% -
  Horiz. % 206.00% 207.04% 191.72% 198.96% 138.51% 218.84% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

208  814  465  602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.065 
 KANGER 0.26-0.05 
 PASUKGB 0.085-0.04 
 XOX 0.18-0.005 
 BINTAI 0.74-0.035 
 IRIS 0.28-0.04 
 SOLUTN 0.70+0.01 
 VSOLAR 0.04-0.005 
 MUIIND 0.145+0.02 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS