Highlights

[HARTA] QoQ 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 -     -3.73%    YoY -     6.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 640,101 683,889 723,393 714,244 706,353 616,841 603,139 4.06%
  QoQ % -6.40% -5.46% 1.28% 1.12% 14.51% 2.27% -
  Horiz. % 106.13% 113.39% 119.94% 118.42% 117.11% 102.27% 100.00%
PBT 121,654 113,680 150,001 142,352 145,833 134,972 138,857 -8.46%
  QoQ % 7.01% -24.21% 5.37% -2.39% 8.05% -2.80% -
  Horiz. % 87.61% 81.87% 108.03% 102.52% 105.02% 97.20% 100.00%
Tax -27,400 -22,266 -30,666 -21,971 -20,745 -18,073 -25,734 4.28%
  QoQ % -23.06% 27.39% -39.57% -5.91% -14.78% 29.77% -
  Horiz. % 106.47% 86.52% 119.17% 85.38% 80.61% 70.23% 100.00%
NP 94,254 91,414 119,335 120,381 125,088 116,899 113,123 -11.48%
  QoQ % 3.11% -23.40% -0.87% -3.76% 7.01% 3.34% -
  Horiz. % 83.32% 80.81% 105.49% 106.42% 110.58% 103.34% 100.00%
NP to SH 94,063 91,360 119,755 120,216 124,873 116,646 113,023 -11.55%
  QoQ % 2.96% -23.71% -0.38% -3.73% 7.05% 3.21% -
  Horiz. % 83.22% 80.83% 105.96% 106.36% 110.48% 103.21% 100.00%
Tax Rate 22.52 % 19.59 % 20.44 % 15.43 % 14.23 % 13.39 % 18.53 % 13.92%
  QoQ % 14.96% -4.16% 32.47% 8.43% 6.27% -27.74% -
  Horiz. % 121.53% 105.72% 110.31% 83.27% 76.79% 72.26% 100.00%
Total Cost 545,847 592,475 604,058 593,863 581,265 499,942 490,016 7.48%
  QoQ % -7.87% -1.92% 1.72% 2.17% 16.27% 2.03% -
  Horiz. % 111.39% 120.91% 123.27% 121.19% 118.62% 102.03% 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 63,195 73,136 73,070 72,948 66,124 65,991 -2.38%
  QoQ % 0.72% -13.59% 0.09% 0.17% 10.32% 0.20% -
  Horiz. % 96.45% 95.76% 110.83% 110.73% 110.54% 100.20% 100.00%
Div Payout % 67.67 % 69.17 % 61.07 % 60.78 % 58.42 % 56.69 % 58.39 % 10.36%
  QoQ % -2.17% 13.26% 0.48% 4.04% 3.05% -2.91% -
  Horiz. % 115.89% 118.46% 104.59% 104.09% 100.05% 97.09% 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 % 13.37 % 16.50 % 16.85 % 17.71 % 18.95 % 18.76 % -14.97%
  QoQ % 10.10% -18.97% -2.08% -4.86% -6.54% 1.01% -
  Horiz. % 78.46% 71.27% 87.95% 89.82% 94.40% 101.01% 100.00%
ROE 4.07 % 4.10 % 5.46 % 5.66 % 6.07 % 5.88 % 5.86 % -21.63%
  QoQ % -0.73% -24.91% -3.53% -6.75% 3.23% 0.34% -
  Horiz. % 69.45% 69.97% 93.17% 96.59% 103.58% 100.34% 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 20.56 21.76 21.50 21.30 18.66 36.56 -35.19%
  QoQ % -7.05% -5.51% 1.21% 0.94% 14.15% -48.96% -
  Horiz. % 52.27% 56.24% 59.52% 58.81% 58.26% 51.04% 100.00%
EPS 2.81 2.75 3.60 3.62 3.77 3.53 6.85 -44.88%
  QoQ % 2.18% -23.61% -0.55% -3.98% 6.80% -48.47% -
  Horiz. % 41.02% 40.15% 52.55% 52.85% 55.04% 51.53% 100.00%
DPS 1.90 1.90 2.20 2.20 2.20 2.00 4.00 -39.20%
  QoQ % 0.00% -13.64% 0.00% 0.00% 10.00% -50.00% -
  Horiz. % 47.50% 47.50% 55.00% 55.00% 55.00% 50.00% 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 20.28 21.45 21.18 20.95 18.29 17.89 4.03%
  QoQ % -6.41% -5.45% 1.27% 1.10% 14.54% 2.24% -
  Horiz. % 106.09% 113.36% 119.90% 118.39% 117.10% 102.24% 100.00%
EPS 2.79 2.71 3.55 3.56 3.70 3.46 3.35 -11.51%
  QoQ % 2.95% -23.66% -0.28% -3.78% 6.94% 3.28% -
  Horiz. % 83.28% 80.90% 105.97% 106.27% 110.45% 103.28% 100.00%
DPS 1.89 1.87 2.17 2.17 2.16 1.96 1.96 -2.40%
  QoQ % 1.07% -13.82% 0.00% 0.46% 10.20% 0.00% -
  Horiz. % 96.43% 95.41% 110.71% 110.71% 110.20% 100.00% 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 22.52 28.22 30.78 28.12 32.43 29.21 -4.14%
  QoQ % 21.76% -20.20% -8.32% 9.46% -13.29% 11.02% -
  Horiz. % 93.87% 77.10% 96.61% 105.37% 96.27% 111.02% 100.00%
P/EPS 186.63 168.56 170.44 182.90 159.06 171.48 155.90 12.78%
  QoQ % 10.72% -1.10% -6.81% 14.99% -7.24% 9.99% -
  Horiz. % 119.71% 108.12% 109.33% 117.32% 102.03% 109.99% 100.00%
EY 0.54 0.59 0.59 0.55 0.63 0.58 0.64 -10.74%
  QoQ % -8.47% 0.00% 7.27% -12.70% 8.62% -9.38% -
  Horiz. % 84.38% 92.19% 92.19% 85.94% 98.44% 90.62% 100.00%
DY 0.36 0.41 0.36 0.33 0.37 0.33 0.37 -1.81%
  QoQ % -12.20% 13.89% 9.09% -10.81% 12.12% -10.81% -
  Horiz. % 97.30% 110.81% 97.30% 89.19% 100.00% 89.19% 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 24.56 25.05 29.34 28.96 32.16 29.65 -7.40%
  QoQ % 7.61% -1.96% -14.62% 1.31% -9.95% 8.47% -
  Horiz. % 89.14% 82.83% 84.49% 98.95% 97.67% 108.47% 100.00%
P/EPS 179.86 183.85 151.29 174.34 163.84 170.07 158.23 8.94%
  QoQ % -2.17% 21.52% -13.22% 6.41% -3.66% 7.48% -
  Horiz. % 113.67% 116.19% 95.61% 110.18% 103.55% 107.48% 100.00%
EY 0.56 0.54 0.66 0.57 0.61 0.59 0.63 -7.57%
  QoQ % 3.70% -18.18% 15.79% -6.56% 3.39% -6.35% -
  Horiz. % 88.89% 85.71% 104.76% 90.48% 96.83% 93.65% 100.00%
DY 0.38 0.38 0.40 0.35 0.36 0.33 0.37 1.80%
  QoQ % 0.00% -5.00% 14.29% -2.78% 9.09% -10.81% -
  Horiz. % 102.70% 102.70% 108.11% 94.59% 97.30% 89.19% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers