Highlights

[HARTA] QoQ Cumulative Quarter Result on 2017-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 09-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     46.17%    YoY -     9.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,788,797 1,185,658 601,041 1,821,873 1,295,089 838,802 401,827 169.88%
  QoQ % 50.87% 97.27% -67.01% 40.68% 54.40% 108.75% -
  Horiz. % 445.17% 295.07% 149.58% 453.40% 322.30% 208.75% 100.00%
PBT 391,838 252,981 115,736 348,977 230,215 151,888 68,129 219.99%
  QoQ % 54.89% 118.58% -66.84% 51.59% 51.57% 122.94% -
  Horiz. % 575.14% 371.33% 169.88% 512.23% 337.91% 222.94% 100.00%
Tax -68,548 -42,814 -19,307 -65,660 -36,240 -24,313 -11,731 223.38%
  QoQ % -60.11% -121.75% 70.60% -81.18% -49.06% -107.25% -
  Horiz. % 584.33% 364.96% 164.58% 559.71% 308.93% 207.25% 100.00%
NP 323,290 210,167 96,429 283,317 193,975 127,575 56,398 219.28%
  QoQ % 53.83% 117.95% -65.96% 46.06% 52.05% 126.20% -
  Horiz. % 573.23% 372.65% 170.98% 502.35% 343.94% 226.20% 100.00%
NP to SH 322,749 209,726 96,386 283,001 193,617 127,391 56,176 219.76%
  QoQ % 53.89% 117.59% -65.94% 46.17% 51.99% 126.77% -
  Horiz. % 574.53% 373.34% 171.58% 503.78% 344.66% 226.77% 100.00%
Tax Rate 17.49 % 16.92 % 16.68 % 18.81 % 15.74 % 16.01 % 17.22 % 1.04%
  QoQ % 3.37% 1.44% -11.32% 19.50% -1.69% -7.03% -
  Horiz. % 101.57% 98.26% 96.86% 109.23% 91.41% 92.97% 100.00%
Total Cost 1,465,507 975,491 504,612 1,538,556 1,101,114 711,227 345,429 161.38%
  QoQ % 50.23% 93.32% -67.20% 39.73% 54.82% 105.90% -
  Horiz. % 424.26% 282.40% 146.08% 445.40% 318.77% 205.90% 100.00%
Net Worth 1,930,255 1,849,699 1,757,877 837,311 1,614,897 1,575,971 1,531,863 16.61%
  QoQ % 4.36% 5.22% 109.94% -48.15% 2.47% 2.88% -
  Horiz. % 126.01% 120.75% 114.75% 54.66% 105.42% 102.88% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 164,979 98,580 41,121 65,671 98,449 65,665 32,851 192.40%
  QoQ % 67.35% 139.73% -37.38% -33.29% 49.93% 99.89% -
  Horiz. % 502.20% 300.08% 125.18% 199.90% 299.68% 199.89% 100.00%
Div Payout % 51.12 % 47.00 % 42.66 % 23.21 % 50.85 % 51.55 % 58.48 % -8.55%
  QoQ % 8.77% 10.17% 83.80% -54.36% -1.36% -11.85% -
  Horiz. % 87.41% 80.37% 72.95% 39.69% 86.95% 88.15% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,930,255 1,849,699 1,757,877 837,311 1,614,897 1,575,971 1,531,863 16.61%
  QoQ % 4.36% 5.22% 109.94% -48.15% 2.47% 2.88% -
  Horiz. % 126.01% 120.75% 114.75% 54.66% 105.42% 102.88% 100.00%
NOSH 1,649,791 1,643,009 1,644,875 1,641,786 1,640,822 1,641,636 1,642,573 0.29%
  QoQ % 0.41% -0.11% 0.19% 0.06% -0.05% -0.06% -
  Horiz. % 100.44% 100.03% 100.14% 99.95% 99.89% 99.94% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.07 % 17.73 % 16.04 % 15.55 % 14.98 % 15.21 % 14.04 % 18.27%
  QoQ % 1.92% 10.54% 3.15% 3.81% -1.51% 8.33% -
  Horiz. % 128.70% 126.28% 114.25% 110.75% 106.70% 108.33% 100.00%
ROE 16.72 % 11.34 % 5.48 % 33.80 % 11.99 % 8.08 % 3.67 % 174.06%
  QoQ % 47.44% 106.93% -83.79% 181.90% 48.39% 120.16% -
  Horiz. % 455.59% 308.99% 149.32% 920.98% 326.70% 220.16% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 108.43 72.16 36.54 110.97 78.93 51.10 24.46 169.12%
  QoQ % 50.26% 97.48% -67.07% 40.59% 54.46% 108.91% -
  Horiz. % 443.30% 295.01% 149.39% 453.68% 322.69% 208.91% 100.00%
EPS 19.56 12.72 5.86 8.62 11.80 7.76 3.42 218.80%
  QoQ % 53.77% 117.06% -32.02% -26.95% 52.06% 126.90% -
  Horiz. % 571.93% 371.93% 171.35% 252.05% 345.03% 226.90% 100.00%
DPS 10.00 6.00 2.50 4.00 6.00 4.00 2.00 191.55%
  QoQ % 66.67% 140.00% -37.50% -33.33% 50.00% 100.00% -
  Horiz. % 500.00% 300.00% 125.00% 200.00% 300.00% 200.00% 100.00%
NAPS 1.1700 1.1258 1.0687 0.5100 0.9842 0.9600 0.9326 16.27%
  QoQ % 3.93% 5.34% 109.55% -48.18% 2.52% 2.94% -
  Horiz. % 125.46% 120.72% 114.59% 54.69% 105.53% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.05 35.16 17.82 54.03 38.41 24.87 11.92 169.83%
  QoQ % 50.88% 97.31% -67.02% 40.67% 54.44% 108.64% -
  Horiz. % 445.05% 294.97% 149.50% 453.27% 322.23% 208.64% 100.00%
EPS 9.57 6.22 2.86 8.39 5.74 3.78 1.67 219.21%
  QoQ % 53.86% 117.48% -65.91% 46.17% 51.85% 126.35% -
  Horiz. % 573.05% 372.46% 171.26% 502.40% 343.71% 226.35% 100.00%
DPS 4.89 2.92 1.22 1.95 2.92 1.95 0.97 193.14%
  QoQ % 67.47% 139.34% -37.44% -33.22% 49.74% 101.03% -
  Horiz. % 504.12% 301.03% 125.77% 201.03% 301.03% 201.03% 100.00%
NAPS 0.5724 0.5485 0.5213 0.2483 0.4789 0.4673 0.4543 16.61%
  QoQ % 4.36% 5.22% 109.95% -48.15% 2.48% 2.86% -
  Horiz. % 126.00% 120.74% 114.75% 54.66% 105.41% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 10.6800 6.9600 7.3800 4.9600 4.8300 4.6400 4.3300 -
P/RPS 9.85 9.64 20.20 4.47 6.12 9.08 17.70 -32.27%
  QoQ % 2.18% -52.28% 351.90% -26.96% -32.60% -48.70% -
  Horiz. % 55.65% 54.46% 114.12% 25.25% 34.58% 51.30% 100.00%
P/EPS 54.59 54.53 125.94 28.77 40.93 59.79 126.61 -42.84%
  QoQ % 0.11% -56.70% 337.75% -29.71% -31.54% -52.78% -
  Horiz. % 43.12% 43.07% 99.47% 22.72% 32.33% 47.22% 100.00%
EY 1.83 1.83 0.79 3.48 2.44 1.67 0.79 74.80%
  QoQ % 0.00% 131.65% -77.30% 42.62% 46.11% 111.39% -
  Horiz. % 231.65% 231.65% 100.00% 440.51% 308.86% 211.39% 100.00%
DY 0.94 0.86 0.34 0.81 1.24 0.86 0.46 60.82%
  QoQ % 9.30% 152.94% -58.02% -34.68% 44.19% 86.96% -
  Horiz. % 204.35% 186.96% 73.91% 176.09% 269.57% 186.96% 100.00%
P/NAPS 9.13 6.18 6.91 9.73 4.91 4.83 4.64 56.83%
  QoQ % 47.73% -10.56% -28.98% 98.17% 1.66% 4.09% -
  Horiz. % 196.77% 133.19% 148.92% 209.70% 105.82% 104.09% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 28/12/17 08/08/17 09/05/17 14/02/17 08/11/16 02/08/16 -
Price 10.8400 10.8200 7.1500 5.3900 4.7500 4.7800 4.2400 -
P/RPS 10.00 14.99 19.57 4.86 6.02 9.36 17.33 -30.62%
  QoQ % -33.29% -23.40% 302.67% -19.27% -35.68% -45.99% -
  Horiz. % 57.70% 86.50% 112.93% 28.04% 34.74% 54.01% 100.00%
P/EPS 55.41 84.76 122.02 31.27 40.25 61.60 123.98 -41.46%
  QoQ % -34.63% -30.54% 290.21% -22.31% -34.66% -50.31% -
  Horiz. % 44.69% 68.37% 98.42% 25.22% 32.46% 49.69% 100.00%
EY 1.80 1.18 0.82 3.20 2.48 1.62 0.81 70.04%
  QoQ % 52.54% 43.90% -74.38% 29.03% 53.09% 100.00% -
  Horiz. % 222.22% 145.68% 101.23% 395.06% 306.17% 200.00% 100.00%
DY 0.92 0.55 0.35 0.74 1.26 0.84 0.47 56.29%
  QoQ % 67.27% 57.14% -52.70% -41.27% 50.00% 78.72% -
  Horiz. % 195.74% 117.02% 74.47% 157.45% 268.09% 178.72% 100.00%
P/NAPS 9.26 9.61 6.69 10.57 4.83 4.98 4.55 60.39%
  QoQ % -3.64% 43.65% -36.71% 118.84% -3.01% 9.45% -
  Horiz. % 203.52% 211.21% 147.03% 232.31% 106.15% 109.45% 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.
 


 

185  225  532  1352 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.065+0.005 
 HSI-H8F 0.28-0.055 
 ARMADA 0.52-0.005 
 KNM 0.435-0.005 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.135+0.015 
 HHGROUP 0.05-0.01 
 HSI-C7K 0.415+0.04 
 BORNOIL 0.0450.00 
Partners & Brokers