Highlights

[HARTA] QoQ TTM 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 -     1.47%    YoY -     29.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,761,627 2,827,879 2,760,831 2,640,577 2,510,950 2,405,638 2,315,794 12.49%
  QoQ % -2.34% 2.43% 4.55% 5.16% 4.38% 3.88% -
  Horiz. % 119.25% 122.11% 119.22% 114.02% 108.43% 103.88% 100.00%
PBT 527,687 551,866 573,158 562,014 556,907 526,810 510,343 2.26%
  QoQ % -4.38% -3.71% 1.98% 0.92% 5.71% 3.23% -
  Horiz. % 103.40% 108.14% 112.31% 110.12% 109.12% 103.23% 100.00%
Tax -102,303 -95,648 -91,455 -86,523 -88,059 -86,621 -97,614 3.19%
  QoQ % -6.96% -4.58% -5.70% 1.74% -1.66% 11.26% -
  Horiz. % 104.80% 97.99% 93.69% 88.64% 90.21% 88.74% 100.00%
NP 425,384 456,218 481,703 475,491 468,848 440,189 412,729 2.04%
  QoQ % -6.76% -5.29% 1.31% 1.42% 6.51% 6.65% -
  Horiz. % 103.07% 110.54% 116.71% 115.21% 113.60% 106.65% 100.00%
NP to SH 425,394 456,204 481,490 474,758 467,882 439,395 412,176 2.13%
  QoQ % -6.75% -5.25% 1.42% 1.47% 6.48% 6.60% -
  Horiz. % 103.21% 110.68% 116.82% 115.18% 113.52% 106.60% 100.00%
Tax Rate 19.39 % 17.33 % 15.96 % 15.40 % 15.81 % 16.44 % 19.13 % 0.91%
  QoQ % 11.89% 8.58% 3.64% -2.59% -3.83% -14.06% -
  Horiz. % 101.36% 90.59% 83.43% 80.50% 82.65% 85.94% 100.00%
Total Cost 2,336,243 2,371,661 2,279,128 2,165,086 2,042,102 1,965,449 1,903,065 14.69%
  QoQ % -1.49% 4.06% 5.27% 6.02% 3.90% 3.28% -
  Horiz. % 122.76% 124.62% 119.76% 113.77% 107.31% 103.28% 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 273,053 282,350 285,279 278,135 262,570 230,743 197,436 24.20%
  QoQ % -3.29% -1.03% 2.57% 5.93% 13.79% 16.87% -
  Horiz. % 138.30% 143.01% 144.49% 140.87% 132.99% 116.87% 100.00%
Div Payout % 64.19 % 61.89 % 59.25 % 58.58 % 56.12 % 52.51 % 47.90 % 21.62%
  QoQ % 3.72% 4.46% 1.14% 4.38% 6.87% 9.62% -
  Horiz. % 134.01% 129.21% 123.70% 122.30% 117.16% 109.62% 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 15.40 % 16.13 % 17.45 % 18.01 % 18.67 % 18.30 % 17.82 % -9.30%
  QoQ % -4.53% -7.56% -3.11% -3.54% 2.02% 2.69% -
  Horiz. % 86.42% 90.52% 97.92% 101.07% 104.77% 102.69% 100.00%
ROE 18.40 % 20.47 % 21.94 % 22.33 % 22.76 % 22.15 % 21.35 % -9.46%
  QoQ % -10.11% -6.70% -1.75% -1.89% 2.75% 3.75% -
  Horiz. % 86.18% 95.88% 102.76% 104.59% 106.60% 103.75% 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 82.43 85.02 83.05 79.50 75.73 72.76 140.37 -29.94%
  QoQ % -3.05% 2.37% 4.47% 4.98% 4.08% -48.17% -
  Horiz. % 58.72% 60.57% 59.17% 56.64% 53.95% 51.83% 100.00%
EPS 12.70 13.72 14.48 14.29 14.11 13.29 24.98 -36.38%
  QoQ % -7.43% -5.25% 1.33% 1.28% 6.17% -46.80% -
  Horiz. % 50.84% 54.92% 57.97% 57.21% 56.49% 53.20% 100.00%
DPS 8.20 8.50 8.60 8.37 7.92 6.98 12.00 -22.47%
  QoQ % -3.53% -1.16% 2.75% 5.68% 13.47% -41.83% -
  Horiz. % 68.33% 70.83% 71.67% 69.75% 66.00% 58.17% 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 - 3,360,004
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.19 84.16 82.17 78.59 74.73 71.60 68.92 12.49%
  QoQ % -2.34% 2.42% 4.56% 5.17% 4.37% 3.89% -
  Horiz. % 119.25% 122.11% 119.23% 114.03% 108.43% 103.89% 100.00%
EPS 12.66 13.58 14.33 14.13 13.93 13.08 12.27 2.11%
  QoQ % -6.77% -5.23% 1.42% 1.44% 6.50% 6.60% -
  Horiz. % 103.18% 110.68% 116.79% 115.16% 113.53% 106.60% 100.00%
DPS 8.13 8.40 8.49 8.28 7.81 6.87 5.88 24.18%
  QoQ % -3.21% -1.06% 2.54% 6.02% 13.68% 16.84% -
  Horiz. % 138.27% 142.86% 144.39% 140.82% 132.82% 116.84% 100.00%
NAPS 0.6880 0.6632 0.6530 0.6326 0.6119 0.5904 0.5745 12.81%
  QoQ % 3.74% 1.56% 3.22% 3.38% 3.64% 2.77% -
  Horiz. % 119.76% 115.44% 113.66% 110.11% 106.51% 102.77% 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 6.36 5.45 7.39 8.33 7.91 8.31 7.61 -11.30%
  QoQ % 16.70% -26.25% -11.28% 5.31% -4.81% 9.20% -
  Horiz. % 83.57% 71.62% 97.11% 109.46% 103.94% 109.20% 100.00%
P/EPS 41.27 33.76 42.39 46.31 42.45 45.52 42.75 -2.33%
  QoQ % 22.25% -20.36% -8.46% 9.09% -6.74% 6.48% -
  Horiz. % 96.54% 78.97% 99.16% 108.33% 99.30% 106.48% 100.00%
EY 2.42 2.96 2.36 2.16 2.36 2.20 2.34 2.27%
  QoQ % -18.24% 25.42% 9.26% -8.47% 7.27% -5.98% -
  Horiz. % 103.42% 126.50% 100.85% 92.31% 100.85% 94.02% 100.00%
DY 1.56 1.84 1.40 1.26 1.32 1.15 1.12 24.80%
  QoQ % -15.22% 31.43% 11.11% -4.55% 14.78% 2.68% -
  Horiz. % 139.29% 164.29% 125.00% 112.50% 117.86% 102.68% 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 6.13 5.94 6.56 7.94 8.15 8.25 7.72 -14.29%
  QoQ % 3.20% -9.45% -17.38% -2.58% -1.21% 6.87% -
  Horiz. % 79.40% 76.94% 84.97% 102.85% 105.57% 106.87% 100.00%
P/EPS 39.77 36.82 37.63 44.14 43.73 45.15 43.39 -5.66%
  QoQ % 8.01% -2.15% -14.75% 0.94% -3.15% 4.06% -
  Horiz. % 91.66% 84.86% 86.73% 101.73% 100.78% 104.06% 100.00%
EY 2.51 2.72 2.66 2.27 2.29 2.21 2.30 6.01%
  QoQ % -7.72% 2.26% 17.18% -0.87% 3.62% -3.91% -
  Horiz. % 109.13% 118.26% 115.65% 98.70% 99.57% 96.09% 100.00%
DY 1.62 1.68 1.58 1.33 1.28 1.16 1.11 28.75%
  QoQ % -3.57% 6.33% 18.80% 3.91% 10.34% 4.50% -
  Horiz. % 145.95% 151.35% 142.34% 119.82% 115.32% 104.50% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers