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 - 3,346,172
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.11 71.89 53.46 35.43 17.96 54.45 38.70 -33.31%
  QoQ % -70.64% 34.47% 50.89% 97.27% -67.02% 40.70% -
  Horiz. % 54.55% 185.76% 138.14% 91.55% 46.41% 140.70% 100.00%
EPS 3.73 13.13 9.65 6.27 2.88 8.46 5.79 -25.47%
  QoQ % -71.59% 36.06% 53.91% 117.71% -65.96% 46.11% -
  Horiz. % 64.42% 226.77% 166.67% 108.29% 49.74% 146.11% 100.00%
DPS 2.18 6.92 4.93 2.95 1.23 1.96 2.94 -18.12%
  QoQ % -68.50% 40.37% 67.12% 139.84% -37.24% -33.33% -
  Horiz. % 74.15% 235.37% 167.69% 100.34% 41.84% 66.67% 100.00%
NAPS 0.6144 0.5928 0.5769 0.5528 0.5253 0.2502 0.4826 17.52%
  QoQ % 3.64% 2.76% 4.36% 5.24% 109.95% -48.16% -
  Horiz. % 127.31% 122.83% 119.54% 114.55% 108.85% 51.84% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers