Highlights

[HARTA] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     96.27%    YoY -     16.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 640,101 2,827,879 2,143,990 1,420,597 706,353 2,405,638 1,788,797 -49.69%
  QoQ % -77.36% 31.90% 50.92% 101.12% -70.64% 34.48% -
  Horiz. % 35.78% 158.09% 119.86% 79.42% 39.49% 134.48% 100.00%
PBT 121,654 551,866 438,186 288,185 145,833 526,810 391,838 -54.25%
  QoQ % -77.96% 25.94% 52.05% 97.61% -72.32% 34.45% -
  Horiz. % 31.05% 140.84% 111.83% 73.55% 37.22% 134.45% 100.00%
Tax -27,400 -95,648 -73,382 -42,716 -20,745 -86,621 -68,548 -45.83%
  QoQ % 71.35% -30.34% -71.79% -105.91% 76.05% -26.37% -
  Horiz. % 39.97% 139.53% 107.05% 62.32% 30.26% 126.37% 100.00%
NP 94,254 456,218 364,804 245,469 125,088 440,189 323,290 -56.13%
  QoQ % -79.34% 25.06% 48.62% 96.24% -71.58% 36.16% -
  Horiz. % 29.15% 141.12% 112.84% 75.93% 38.69% 136.16% 100.00%
NP to SH 94,063 456,204 364,844 245,089 124,873 439,395 322,749 -56.14%
  QoQ % -79.38% 25.04% 48.86% 96.27% -71.58% 36.14% -
  Horiz. % 29.14% 141.35% 113.04% 75.94% 38.69% 136.14% 100.00%
Tax Rate 22.52 % 17.33 % 16.75 % 14.82 % 14.23 % 16.44 % 17.49 % 18.41%
  QoQ % 29.95% 3.46% 13.02% 4.15% -13.44% -6.00% -
  Horiz. % 128.76% 99.09% 95.77% 84.73% 81.36% 94.00% 100.00%
Total Cost 545,847 2,371,661 1,779,186 1,175,128 581,265 1,965,449 1,465,507 -48.33%
  QoQ % -76.98% 33.30% 51.40% 102.17% -70.43% 34.11% -
  Horiz. % 37.25% 161.83% 121.40% 80.19% 39.66% 134.11% 100.00%
Net Worth 2,311,569 2,228,470 2,194,080 2,125,679 2,055,827 1,983,748 1,930,255 12.81%
  QoQ % 3.73% 1.57% 3.22% 3.40% 3.63% 2.77% -
  Horiz. % 119.75% 115.45% 113.67% 110.12% 106.51% 102.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 63,651 282,716 219,408 146,140 72,948 231,437 164,979 -47.09%
  QoQ % -77.49% 28.85% 50.13% 100.33% -68.48% 40.28% -
  Horiz. % 38.58% 171.36% 132.99% 88.58% 44.22% 140.28% 100.00%
Div Payout % 67.67 % 61.97 % 60.14 % 59.63 % 58.42 % 52.67 % 51.12 % 20.62%
  QoQ % 9.20% 3.04% 0.86% 2.07% 10.92% 3.03% -
  Horiz. % 132.37% 121.22% 117.64% 116.65% 114.28% 103.03% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,311,569 2,228,470 2,194,080 2,125,679 2,055,827 1,983,748 1,930,255 12.81%
  QoQ % 3.73% 1.57% 3.22% 3.40% 3.63% 2.77% -
  Horiz. % 119.75% 115.45% 113.67% 110.12% 106.51% 102.77% 100.00%
NOSH 3,350,101 3,326,075 3,324,364 3,321,375 3,315,851 3,306,247 1,649,791 60.56%
  QoQ % 0.72% 0.05% 0.09% 0.17% 0.29% 100.40% -
  Horiz. % 203.06% 201.61% 201.50% 201.32% 200.99% 200.40% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.72 % 16.13 % 17.02 % 17.28 % 17.71 % 18.30 % 18.07 % -12.81%
  QoQ % -8.74% -5.23% -1.50% -2.43% -3.22% 1.27% -
  Horiz. % 81.46% 89.26% 94.19% 95.63% 98.01% 101.27% 100.00%
ROE 4.07 % 20.47 % 16.63 % 11.53 % 6.07 % 22.15 % 16.72 % -61.12%
  QoQ % -80.12% 23.09% 44.23% 89.95% -72.60% 32.48% -
  Horiz. % 24.34% 122.43% 99.46% 68.96% 36.30% 132.48% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.11 85.02 64.49 42.77 21.30 72.76 108.43 -68.67%
  QoQ % -77.52% 31.83% 50.78% 100.80% -70.73% -32.90% -
  Horiz. % 17.62% 78.41% 59.48% 39.44% 19.64% 67.10% 100.00%
EPS 2.81 13.72 10.97 7.38 3.77 13.29 19.56 -72.67%
  QoQ % -79.52% 25.07% 48.64% 95.76% -71.63% -32.06% -
  Horiz. % 14.37% 70.14% 56.08% 37.73% 19.27% 67.94% 100.00%
DPS 1.90 8.50 6.60 4.40 2.20 7.00 10.00 -67.05%
  QoQ % -77.65% 28.79% 50.00% 100.00% -68.57% -30.00% -
  Horiz. % 19.00% 85.00% 66.00% 44.00% 22.00% 70.00% 100.00%
NAPS 0.6900 0.6700 0.6600 0.6400 0.6200 0.6000 1.1700 -29.74%
  QoQ % 2.99% 1.52% 3.13% 3.23% 3.33% -48.72% -
  Horiz. % 58.97% 57.26% 56.41% 54.70% 52.99% 51.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.98 83.86 63.58 42.13 20.95 71.34 53.05 -49.70%
  QoQ % -77.37% 31.90% 50.91% 101.10% -70.63% 34.48% -
  Horiz. % 35.78% 158.08% 119.85% 79.42% 39.49% 134.48% 100.00%
EPS 2.79 13.53 10.82 7.27 3.70 13.03 9.57 -56.13%
  QoQ % -79.38% 25.05% 48.83% 96.49% -71.60% 36.15% -
  Horiz. % 29.15% 141.38% 113.06% 75.97% 38.66% 136.15% 100.00%
DPS 1.89 8.38 6.51 4.33 2.16 6.86 4.89 -47.03%
  QoQ % -77.45% 28.73% 50.35% 100.46% -68.51% 40.29% -
  Horiz. % 38.65% 171.37% 133.13% 88.55% 44.17% 140.29% 100.00%
NAPS 0.6855 0.6608 0.6506 0.6304 0.6096 0.5883 0.5724 12.81%
  QoQ % 3.74% 1.57% 3.20% 3.41% 3.62% 2.78% -
  Horiz. % 119.76% 115.44% 113.66% 110.13% 106.50% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.2400 4.6300 6.1400 6.6200 5.9900 6.0500 10.6800 -
P/RPS 27.42 5.45 9.52 15.48 28.12 8.31 9.85 98.26%
  QoQ % 403.12% -42.75% -38.50% -44.95% 238.39% -15.63% -
  Horiz. % 278.38% 55.33% 96.65% 157.16% 285.48% 84.37% 100.00%
P/EPS 186.63 33.76 55.95 89.71 159.06 45.52 54.59 127.45%
  QoQ % 452.81% -39.66% -37.63% -43.60% 249.43% -16.61% -
  Horiz. % 341.88% 61.84% 102.49% 164.33% 291.37% 83.39% 100.00%
EY 0.54 2.96 1.79 1.11 0.63 2.20 1.83 -55.78%
  QoQ % -81.76% 65.36% 61.26% 76.19% -71.36% 20.22% -
  Horiz. % 29.51% 161.75% 97.81% 60.66% 34.43% 120.22% 100.00%
DY 0.36 1.84 1.07 0.66 0.37 1.16 0.94 -47.36%
  QoQ % -80.43% 71.96% 62.12% 78.38% -68.10% 23.40% -
  Horiz. % 38.30% 195.74% 113.83% 70.21% 39.36% 123.40% 100.00%
P/NAPS 7.59 6.91 9.30 10.34 9.66 10.08 9.13 -11.62%
  QoQ % 9.84% -25.70% -10.06% 7.04% -4.17% 10.41% -
  Horiz. % 83.13% 75.68% 101.86% 113.25% 105.81% 110.41% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 07/05/19 12/02/19 08/11/18 07/08/18 15/05/18 06/02/18 -
Price 5.0500 5.0500 5.4500 6.3100 6.1700 6.0000 10.8400 -
P/RPS 26.43 5.94 8.45 14.75 28.96 8.25 10.00 91.50%
  QoQ % 344.95% -29.70% -42.71% -49.07% 251.03% -17.50% -
  Horiz. % 264.30% 59.40% 84.50% 147.50% 289.60% 82.50% 100.00%
P/EPS 179.86 36.82 49.66 85.51 163.84 45.15 55.41 119.70%
  QoQ % 388.48% -25.86% -41.92% -47.81% 262.88% -18.52% -
  Horiz. % 324.60% 66.45% 89.62% 154.32% 295.69% 81.48% 100.00%
EY 0.56 2.72 2.01 1.17 0.61 2.21 1.80 -54.18%
  QoQ % -79.41% 35.32% 71.79% 91.80% -72.40% 22.78% -
  Horiz. % 31.11% 151.11% 111.67% 65.00% 33.89% 122.78% 100.00%
DY 0.38 1.68 1.21 0.70 0.36 1.17 0.92 -44.63%
  QoQ % -77.38% 38.84% 72.86% 94.44% -69.23% 27.17% -
  Horiz. % 41.30% 182.61% 131.52% 76.09% 39.13% 127.17% 100.00%
P/NAPS 7.32 7.54 8.26 9.86 9.95 10.00 9.26 -14.54%
  QoQ % -2.92% -8.72% -16.23% -0.90% -0.50% 7.99% -
  Horiz. % 79.05% 81.43% 89.20% 106.48% 107.45% 107.99% 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