Highlights

[HARTA] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 14-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     51.99%    YoY -     -1.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,185,658 601,041 1,821,873 1,295,089 838,802 401,827 1,498,337 -14.44%
  QoQ % 97.27% -67.01% 40.68% 54.40% 108.75% -73.18% -
  Horiz. % 79.13% 40.11% 121.59% 86.44% 55.98% 26.82% 100.00%
PBT 252,981 115,736 348,977 230,215 151,888 68,129 316,878 -13.93%
  QoQ % 118.58% -66.84% 51.59% 51.57% 122.94% -78.50% -
  Horiz. % 79.84% 36.52% 110.13% 72.65% 47.93% 21.50% 100.00%
Tax -42,814 -19,307 -65,660 -36,240 -24,313 -11,731 -59,118 -19.34%
  QoQ % -121.75% 70.60% -81.18% -49.06% -107.25% 80.16% -
  Horiz. % 72.42% 32.66% 111.07% 61.30% 41.13% 19.84% 100.00%
NP 210,167 96,429 283,317 193,975 127,575 56,398 257,760 -12.71%
  QoQ % 117.95% -65.96% 46.06% 52.05% 126.20% -78.12% -
  Horiz. % 81.54% 37.41% 109.92% 75.25% 49.49% 21.88% 100.00%
NP to SH 209,726 96,386 283,001 193,617 127,391 56,176 257,428 -12.76%
  QoQ % 117.59% -65.94% 46.17% 51.99% 126.77% -78.18% -
  Horiz. % 81.47% 37.44% 109.93% 75.21% 49.49% 21.82% 100.00%
Tax Rate 16.92 % 16.68 % 18.81 % 15.74 % 16.01 % 17.22 % 18.66 % -6.31%
  QoQ % 1.44% -11.32% 19.50% -1.69% -7.03% -7.72% -
  Horiz. % 90.68% 89.39% 100.80% 84.35% 85.80% 92.28% 100.00%
Total Cost 975,491 504,612 1,538,556 1,101,114 711,227 345,429 1,240,577 -14.80%
  QoQ % 93.32% -67.20% 39.73% 54.82% 105.90% -72.16% -
  Horiz. % 78.63% 40.68% 124.02% 88.76% 57.33% 27.84% 100.00%
Net Worth 1,849,699 1,757,877 837,311 1,614,897 1,575,971 1,531,863 1,500,642 14.95%
  QoQ % 5.22% 109.94% -48.15% 2.47% 2.88% 2.08% -
  Horiz. % 123.26% 117.14% 55.80% 107.61% 105.02% 102.08% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 98,580 41,121 65,671 98,449 65,665 32,851 131,175 -17.33%
  QoQ % 139.73% -37.38% -33.29% 49.93% 99.89% -74.96% -
  Horiz. % 75.15% 31.35% 50.06% 75.05% 50.06% 25.04% 100.00%
Div Payout % 47.00 % 42.66 % 23.21 % 50.85 % 51.55 % 58.48 % 50.96 % -5.25%
  QoQ % 10.17% 83.80% -54.36% -1.36% -11.85% 14.76% -
  Horiz. % 92.23% 83.71% 45.55% 99.78% 101.16% 114.76% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,849,699 1,757,877 837,311 1,614,897 1,575,971 1,531,863 1,500,642 14.95%
  QoQ % 5.22% 109.94% -48.15% 2.47% 2.88% 2.08% -
  Horiz. % 123.26% 117.14% 55.80% 107.61% 105.02% 102.08% 100.00%
NOSH 1,643,009 1,644,875 1,641,786 1,640,822 1,641,636 1,642,573 1,639,688 0.13%
  QoQ % -0.11% 0.19% 0.06% -0.05% -0.06% 0.18% -
  Horiz. % 100.20% 100.32% 100.13% 100.07% 100.12% 100.18% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.73 % 16.04 % 15.55 % 14.98 % 15.21 % 14.04 % 17.20 % 2.04%
  QoQ % 10.54% 3.15% 3.81% -1.51% 8.33% -18.37% -
  Horiz. % 103.08% 93.26% 90.41% 87.09% 88.43% 81.63% 100.00%
ROE 11.34 % 5.48 % 33.80 % 11.99 % 8.08 % 3.67 % 17.15 % -24.08%
  QoQ % 106.93% -83.79% 181.90% 48.39% 120.16% -78.60% -
  Horiz. % 66.12% 31.95% 197.08% 69.91% 47.11% 21.40% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 72.16 36.54 110.97 78.93 51.10 24.46 91.38 -14.55%
  QoQ % 97.48% -67.07% 40.59% 54.46% 108.91% -73.23% -
  Horiz. % 78.97% 39.99% 121.44% 86.38% 55.92% 26.77% 100.00%
EPS 12.72 5.86 8.62 11.80 7.76 3.42 15.70 -13.08%
  QoQ % 117.06% -32.02% -26.95% 52.06% 126.90% -78.22% -
  Horiz. % 81.02% 37.32% 54.90% 75.16% 49.43% 21.78% 100.00%
DPS 6.00 2.50 4.00 6.00 4.00 2.00 8.00 -17.44%
  QoQ % 140.00% -37.50% -33.33% 50.00% 100.00% -75.00% -
  Horiz. % 75.00% 31.25% 50.00% 75.00% 50.00% 25.00% 100.00%
NAPS 1.1258 1.0687 0.5100 0.9842 0.9600 0.9326 0.9152 14.79%
  QoQ % 5.34% 109.55% -48.18% 2.52% 2.94% 1.90% -
  Horiz. % 123.01% 116.77% 55.73% 107.54% 104.90% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.31 17.90 54.25 38.56 24.98 11.97 44.62 -14.43%
  QoQ % 97.26% -67.00% 40.69% 54.36% 108.69% -73.17% -
  Horiz. % 79.13% 40.12% 121.58% 86.42% 55.98% 26.83% 100.00%
EPS 6.25 2.87 8.43 5.77 3.79 1.67 7.67 -12.75%
  QoQ % 117.77% -65.95% 46.10% 52.24% 126.95% -78.23% -
  Horiz. % 81.49% 37.42% 109.91% 75.23% 49.41% 21.77% 100.00%
DPS 2.94 1.22 1.96 2.93 1.96 0.98 3.91 -17.30%
  QoQ % 140.98% -37.76% -33.11% 49.49% 100.00% -74.94% -
  Horiz. % 75.19% 31.20% 50.13% 74.94% 50.13% 25.06% 100.00%
NAPS 0.5508 0.5235 0.2493 0.4809 0.4693 0.4562 0.4469 14.94%
  QoQ % 5.21% 109.99% -48.16% 2.47% 2.87% 2.08% -
  Horiz. % 123.25% 117.14% 55.78% 107.61% 105.01% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.9600 7.3800 4.9600 4.8300 4.6400 4.3300 4.8500 -
P/RPS 9.64 20.20 4.47 6.12 9.08 17.70 5.31 48.76%
  QoQ % -52.28% 351.90% -26.96% -32.60% -48.70% 233.33% -
  Horiz. % 181.54% 380.41% 84.18% 115.25% 171.00% 333.33% 100.00%
P/EPS 54.53 125.94 28.77 40.93 59.79 126.61 30.89 46.01%
  QoQ % -56.70% 337.75% -29.71% -31.54% -52.78% 309.87% -
  Horiz. % 176.53% 407.70% 93.14% 132.50% 193.56% 409.87% 100.00%
EY 1.83 0.79 3.48 2.44 1.67 0.79 3.24 -31.65%
  QoQ % 131.65% -77.30% 42.62% 46.11% 111.39% -75.62% -
  Horiz. % 56.48% 24.38% 107.41% 75.31% 51.54% 24.38% 100.00%
DY 0.86 0.34 0.81 1.24 0.86 0.46 1.65 -35.21%
  QoQ % 152.94% -58.02% -34.68% 44.19% 86.96% -72.12% -
  Horiz. % 52.12% 20.61% 49.09% 75.15% 52.12% 27.88% 100.00%
P/NAPS 6.18 6.91 9.73 4.91 4.83 4.64 5.30 10.77%
  QoQ % -10.56% -28.98% 98.17% 1.66% 4.09% -12.45% -
  Horiz. % 116.60% 130.38% 183.58% 92.64% 91.13% 87.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/12/17 08/08/17 09/05/17 14/02/17 08/11/16 02/08/16 03/05/16 -
Price 10.8200 7.1500 5.3900 4.7500 4.7800 4.2400 4.1400 -
P/RPS 14.99 19.57 4.86 6.02 9.36 17.33 4.53 121.90%
  QoQ % -23.40% 302.67% -19.27% -35.68% -45.99% 282.56% -
  Horiz. % 330.91% 432.01% 107.28% 132.89% 206.62% 382.56% 100.00%
P/EPS 84.76 122.02 31.27 40.25 61.60 123.98 26.37 117.64%
  QoQ % -30.54% 290.21% -22.31% -34.66% -50.31% 370.16% -
  Horiz. % 321.43% 462.72% 118.58% 152.64% 233.60% 470.16% 100.00%
EY 1.18 0.82 3.20 2.48 1.62 0.81 3.79 -54.03%
  QoQ % 43.90% -74.38% 29.03% 53.09% 100.00% -78.63% -
  Horiz. % 31.13% 21.64% 84.43% 65.44% 42.74% 21.37% 100.00%
DY 0.55 0.35 0.74 1.26 0.84 0.47 1.93 -56.66%
  QoQ % 57.14% -52.70% -41.27% 50.00% 78.72% -75.65% -
  Horiz. % 28.50% 18.13% 38.34% 65.28% 43.52% 24.35% 100.00%
P/NAPS 9.61 6.69 10.57 4.83 4.98 4.55 4.52 65.27%
  QoQ % 43.65% -36.71% 118.84% -3.01% 9.45% 0.66% -
  Horiz. % 212.61% 148.01% 233.85% 106.86% 110.18% 100.66% 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 
Partners & Brokers