Highlights

[HARTA] QoQ TTM Result on 2016-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 02-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -2.53%    YoY -     16.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,822,086 1,695,543 1,637,279 1,579,649 1,498,337 1,402,993 1,291,384 25.77%
  QoQ % 7.46% 3.56% 3.65% 5.43% 6.80% 8.64% -
  Horiz. % 141.10% 131.30% 126.78% 122.32% 116.03% 108.64% 100.00%
PBT 348,720 300,927 313,773 305,083 316,878 313,497 291,321 12.73%
  QoQ % 15.88% -4.09% 2.85% -3.72% 1.08% 7.61% -
  Horiz. % 119.70% 103.30% 107.71% 104.72% 108.77% 107.61% 100.00%
Tax -65,306 -45,421 -51,781 -53,715 -59,118 -62,260 -63,326 2.07%
  QoQ % -43.78% 12.28% 3.60% 9.14% 5.05% 1.68% -
  Horiz. % 103.13% 71.73% 81.77% 84.82% 93.36% 98.32% 100.00%
NP 283,414 255,506 261,992 251,368 257,760 251,237 227,995 15.60%
  QoQ % 10.92% -2.48% 4.23% -2.48% 2.60% 10.19% -
  Horiz. % 124.31% 112.07% 114.91% 110.25% 113.06% 110.19% 100.00%
NP to SH 283,044 255,167 261,727 250,923 257,428 250,847 227,578 15.64%
  QoQ % 10.93% -2.51% 4.31% -2.53% 2.62% 10.22% -
  Horiz. % 124.37% 112.12% 115.01% 110.26% 113.12% 110.22% 100.00%
Tax Rate 18.73 % 15.09 % 16.50 % 17.61 % 18.66 % 19.86 % 21.74 % -9.45%
  QoQ % 24.12% -8.55% -6.30% -5.63% -6.04% -8.65% -
  Horiz. % 86.15% 69.41% 75.90% 81.00% 85.83% 91.35% 100.00%
Total Cost 1,538,672 1,440,037 1,375,287 1,328,281 1,240,577 1,151,756 1,063,389 27.90%
  QoQ % 6.85% 4.71% 3.54% 7.07% 7.71% 8.31% -
  Horiz. % 144.70% 135.42% 129.33% 124.91% 116.66% 108.31% 100.00%
Net Worth 1,680,079 1,617,360 1,575,262 1,531,863 1,502,218 146,506,417 141,761,197 -94.79%
  QoQ % 3.88% 2.67% 2.83% 1.97% -98.97% 3.35% -
  Horiz. % 1.19% 1.14% 1.11% 1.08% 1.06% 103.35% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 131,353 131,364 131,284 131,209 114,744 93,571 72,409 48.69%
  QoQ % -0.01% 0.06% 0.06% 14.35% 22.63% 29.23% -
  Horiz. % 181.40% 181.42% 181.31% 181.21% 158.47% 129.23% 100.00%
Div Payout % 46.41 % 51.48 % 50.16 % 52.29 % 44.57 % 37.30 % 31.82 % 28.58%
  QoQ % -9.85% 2.63% -4.07% 17.32% 19.49% 17.22% -
  Horiz. % 145.85% 161.79% 157.64% 164.33% 140.07% 117.22% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,680,079 1,617,360 1,575,262 1,531,863 1,502,218 146,506,417 141,761,197 -94.79%
  QoQ % 3.88% 2.67% 2.83% 1.97% -98.97% 3.35% -
  Horiz. % 1.19% 1.14% 1.11% 1.08% 1.06% 103.35% 100.00%
NOSH 1,640,862 1,643,324 1,640,898 1,642,573 1,641,409 1,639,324 1,637,154 0.15%
  QoQ % -0.15% 0.15% -0.10% 0.07% 0.13% 0.13% -
  Horiz. % 100.23% 100.38% 100.23% 100.33% 100.26% 100.13% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.55 % 15.07 % 16.00 % 15.91 % 17.20 % 17.91 % 17.66 % -8.13%
  QoQ % 3.19% -5.81% 0.57% -7.50% -3.96% 1.42% -
  Horiz. % 88.05% 85.33% 90.60% 90.09% 97.40% 101.42% 100.00%
ROE 16.85 % 15.78 % 16.61 % 16.38 % 17.14 % 0.17 % 0.16 % 2,123.77%
  QoQ % 6.78% -5.00% 1.40% -4.43% 9,982.35% 6.25% -
  Horiz. % 10,531.25% 9,862.50% 10,381.25% 10,237.50% 10,712.50% 106.25% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.04 103.18 99.78 96.17 91.28 85.58 78.88 25.58%
  QoQ % 7.62% 3.41% 3.75% 5.36% 6.66% 8.49% -
  Horiz. % 140.77% 130.81% 126.50% 121.92% 115.72% 108.49% 100.00%
EPS 17.25 15.53 15.95 15.28 15.68 15.30 13.90 15.47%
  QoQ % 11.08% -2.63% 4.38% -2.55% 2.48% 10.07% -
  Horiz. % 124.10% 111.73% 114.75% 109.93% 112.81% 110.07% 100.00%
DPS 8.00 8.00 8.00 8.00 6.99 5.71 4.42 48.46%
  QoQ % 0.00% 0.00% 0.00% 14.45% 22.42% 29.19% -
  Horiz. % 181.00% 181.00% 181.00% 181.00% 158.14% 129.19% 100.00%
NAPS 1.0239 0.9842 0.9600 0.9326 0.9152 89.3700 86.5900 -94.80%
  QoQ % 4.03% 2.52% 2.94% 1.90% -98.98% 3.21% -
  Horiz. % 1.18% 1.14% 1.11% 1.08% 1.06% 103.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,388,006
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 53.78 50.05 48.33 46.62 44.22 41.41 38.12 25.76%
  QoQ % 7.45% 3.56% 3.67% 5.43% 6.79% 8.63% -
  Horiz. % 141.08% 131.30% 126.78% 122.30% 116.00% 108.63% 100.00%
EPS 8.35 7.53 7.73 7.41 7.60 7.40 6.72 15.56%
  QoQ % 10.89% -2.59% 4.32% -2.50% 2.70% 10.12% -
  Horiz. % 124.26% 112.05% 115.03% 110.27% 113.10% 110.12% 100.00%
DPS 3.88 3.88 3.87 3.87 3.39 2.76 2.14 48.64%
  QoQ % 0.00% 0.26% 0.00% 14.16% 22.83% 28.97% -
  Horiz. % 181.31% 181.31% 180.84% 180.84% 158.41% 128.97% 100.00%
NAPS 0.4959 0.4774 0.4650 0.4521 0.4434 43.2427 41.8421 -94.79%
  QoQ % 3.88% 2.67% 2.85% 1.96% -98.97% 3.35% -
  Horiz. % 1.19% 1.14% 1.11% 1.08% 1.06% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.9600 4.8300 4.6400 4.3300 4.8500 5.9400 4.8500 -
P/RPS 4.47 4.68 4.65 4.50 5.31 6.94 6.15 -19.15%
  QoQ % -4.49% 0.65% 3.33% -15.25% -23.49% 12.85% -
  Horiz. % 72.68% 76.10% 75.61% 73.17% 86.34% 112.85% 100.00%
P/EPS 28.75 31.11 29.09 28.34 30.92 38.82 34.89 -12.10%
  QoQ % -7.59% 6.94% 2.65% -8.34% -20.35% 11.26% -
  Horiz. % 82.40% 89.17% 83.38% 81.23% 88.62% 111.26% 100.00%
EY 3.48 3.21 3.44 3.53 3.23 2.58 2.87 13.70%
  QoQ % 8.41% -6.69% -2.55% 9.29% 25.19% -10.10% -
  Horiz. % 121.25% 111.85% 119.86% 123.00% 112.54% 89.90% 100.00%
DY 1.61 1.66 1.72 1.85 1.44 0.96 0.91 46.23%
  QoQ % -3.01% -3.49% -7.03% 28.47% 50.00% 5.49% -
  Horiz. % 176.92% 182.42% 189.01% 203.30% 158.24% 105.49% 100.00%
P/NAPS 4.84 4.91 4.83 4.64 5.30 0.07 0.06 1,761.96%
  QoQ % -1.43% 1.66% 4.09% -12.45% 7,471.43% 16.67% -
  Horiz. % 8,066.67% 8,183.33% 8,050.00% 7,733.33% 8,833.33% 116.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/05/17 14/02/17 08/11/16 02/08/16 03/05/16 16/02/16 05/11/15 -
Price 5.3900 4.7500 4.7800 4.2400 4.1400 4.9800 5.2200 -
P/RPS 4.85 4.60 4.79 4.41 4.54 5.82 6.62 -18.72%
  QoQ % 5.43% -3.97% 8.62% -2.86% -21.99% -12.08% -
  Horiz. % 73.26% 69.49% 72.36% 66.62% 68.58% 87.92% 100.00%
P/EPS 31.25 30.59 29.97 27.76 26.40 32.55 37.55 -11.51%
  QoQ % 2.16% 2.07% 7.96% 5.15% -18.89% -13.32% -
  Horiz. % 83.22% 81.46% 79.81% 73.93% 70.31% 86.68% 100.00%
EY 3.20 3.27 3.34 3.60 3.79 3.07 2.66 13.10%
  QoQ % -2.14% -2.10% -7.22% -5.01% 23.45% 15.41% -
  Horiz. % 120.30% 122.93% 125.56% 135.34% 142.48% 115.41% 100.00%
DY 1.48 1.68 1.67 1.89 1.69 1.15 0.85 44.68%
  QoQ % -11.90% 0.60% -11.64% 11.83% 46.96% 35.29% -
  Horiz. % 174.12% 197.65% 196.47% 222.35% 198.82% 135.29% 100.00%
P/NAPS 5.26 4.83 4.98 4.55 4.52 0.06 0.06 1,868.07%
  QoQ % 8.90% -3.01% 9.45% 0.66% 7,433.33% 0.00% -
  Horiz. % 8,766.67% 8,050.00% 8,300.00% 7,583.33% 7,533.33% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
2. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
3. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
4. WILL THIS COUNTER BENEFITS FROM THE CURRENT TECH RUN-UP & COVID-19 PANDEMIC? !!! Bursa Master
5. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers