Highlights

[HARTA] YoY Annual (Unaudited) 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 YoY -     9.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,923,973 2,827,879 2,405,638 1,821,873 1,498,337 1,145,960 1,107,079 17.55%
  YoY % 3.40% 17.55% 32.04% 21.59% 30.75% 3.51% -
  Horiz. % 264.12% 255.44% 217.30% 164.57% 135.34% 103.51% 100.00%
PBT 556,253 551,866 526,810 348,977 316,878 276,881 308,951 10.29%
  YoY % 0.79% 4.76% 50.96% 10.13% 14.45% -10.38% -
  Horiz. % 180.05% 178.63% 170.52% 112.96% 102.57% 89.62% 100.00%
Tax -120,421 -95,648 -86,621 -65,660 -59,118 -66,674 -75,658 8.05%
  YoY % -25.90% -10.42% -31.92% -11.07% 11.33% 11.87% -
  Horiz. % 159.16% 126.42% 114.49% 86.79% 78.14% 88.13% 100.00%
NP 435,832 456,218 440,189 283,317 257,760 210,207 233,293 10.97%
  YoY % -4.47% 3.64% 55.37% 9.92% 22.62% -9.90% -
  Horiz. % 186.82% 195.56% 188.69% 121.44% 110.49% 90.10% 100.00%
NP to SH 434,782 456,204 439,395 283,001 257,428 209,733 232,813 10.96%
  YoY % -4.70% 3.83% 55.26% 9.93% 22.74% -9.91% -
  Horiz. % 186.75% 195.95% 188.73% 121.56% 110.57% 90.09% 100.00%
Tax Rate 21.65 % 17.33 % 16.44 % 18.81 % 18.66 % 24.08 % 24.49 % -2.03%
  YoY % 24.93% 5.41% -12.60% 0.80% -22.51% -1.67% -
  Horiz. % 88.40% 70.76% 67.13% 76.81% 76.19% 98.33% 100.00%
Total Cost 2,488,141 2,371,661 1,965,449 1,538,556 1,240,577 935,753 873,786 19.04%
  YoY % 4.91% 20.67% 27.75% 24.02% 32.58% 7.09% -
  Horiz. % 284.75% 271.42% 224.93% 176.08% 141.98% 107.09% 100.00%
Net Worth 2,524,266 2,228,470 1,983,748 837,311 1,500,642 61,480,642 935,616 17.97%
  YoY % 13.27% 12.34% 136.92% -44.20% -97.56% 6,471.14% -
  Horiz. % 269.80% 238.18% 212.03% 89.49% 160.39% 6,571.14% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 254,109 282,716 231,437 65,671 131,175 50,483 107,559 15.39%
  YoY % -10.12% 22.16% 252.42% -49.94% 159.84% -53.06% -
  Horiz. % 236.25% 262.85% 215.17% 61.06% 121.96% 46.94% 100.00%
Div Payout % 58.45 % 61.97 % 52.67 % 23.21 % 50.96 % 24.07 % 46.20 % 3.99%
  YoY % -5.68% 17.66% 126.93% -54.45% 111.72% -47.90% -
  Horiz. % 126.52% 134.13% 114.00% 50.24% 110.30% 52.10% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,524,266 2,228,470 1,983,748 837,311 1,500,642 61,480,642 935,616 17.97%
  YoY % 13.27% 12.34% 136.92% -44.20% -97.56% 6,471.14% -
  Horiz. % 269.80% 238.18% 212.03% 89.49% 160.39% 6,571.14% 100.00%
NOSH 3,365,688 3,326,075 3,306,247 1,641,786 1,639,688 776,662 741,787 28.64%
  YoY % 1.19% 0.60% 101.38% 0.13% 111.12% 4.70% -
  Horiz. % 453.73% 448.39% 445.71% 221.33% 221.05% 104.70% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.91 % 16.13 % 18.30 % 15.55 % 17.20 % 18.34 % 21.07 % -5.60%
  YoY % -7.56% -11.86% 17.68% -9.59% -6.22% -12.96% -
  Horiz. % 70.76% 76.55% 86.85% 73.80% 81.63% 87.04% 100.00%
ROE 17.22 % 20.47 % 22.15 % 33.80 % 17.15 % 0.34 % 24.88 % -5.94%
  YoY % -15.88% -7.58% -34.47% 97.08% 4,944.12% -98.63% -
  Horiz. % 69.21% 82.27% 89.03% 135.85% 68.93% 1.37% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 86.88 85.02 72.76 110.97 91.38 147.55 149.24 -8.62%
  YoY % 2.19% 16.85% -34.43% 21.44% -38.07% -1.13% -
  Horiz. % 58.21% 56.97% 48.75% 74.36% 61.23% 98.87% 100.00%
EPS 12.92 13.72 13.29 8.62 15.70 13.48 31.39 -13.74%
  YoY % -5.83% 3.24% 54.18% -45.10% 16.47% -57.06% -
  Horiz. % 41.16% 43.71% 42.34% 27.46% 50.02% 42.94% 100.00%
DPS 7.55 8.50 7.00 4.00 8.00 6.50 14.50 -10.30%
  YoY % -11.18% 21.43% 75.00% -50.00% 23.08% -55.17% -
  Horiz. % 52.07% 58.62% 48.28% 27.59% 55.17% 44.83% 100.00%
NAPS 0.7500 0.6700 0.6000 0.5100 0.9152 79.1600 1.2613 -8.29%
  YoY % 11.94% 11.67% 17.65% -44.27% -98.84% 6,176.06% -
  Horiz. % 59.46% 53.12% 47.57% 40.43% 72.56% 6,276.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 85.31 82.50 70.18 53.15 43.71 33.43 32.30 17.55%
  YoY % 3.41% 17.55% 32.04% 21.60% 30.75% 3.50% -
  Horiz. % 264.12% 255.42% 217.28% 164.55% 135.33% 103.50% 100.00%
EPS 12.68 13.31 12.82 8.26 7.51 6.12 6.79 10.96%
  YoY % -4.73% 3.82% 55.21% 9.99% 22.71% -9.87% -
  Horiz. % 186.75% 196.02% 188.81% 121.65% 110.60% 90.13% 100.00%
DPS 7.41 8.25 6.75 1.92 3.83 1.47 3.14 15.37%
  YoY % -10.18% 22.22% 251.56% -49.87% 160.54% -53.18% -
  Horiz. % 235.99% 262.74% 214.97% 61.15% 121.97% 46.82% 100.00%
NAPS 0.7365 0.6502 0.5788 0.2443 0.4378 17.9369 0.2730 17.97%
  YoY % 13.27% 12.34% 136.92% -44.20% -97.56% 6,470.29% -
  Horiz. % 269.78% 238.17% 212.01% 89.49% 160.37% 6,570.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 6.8800 4.6300 6.0500 4.9600 4.8500 8.6700 6.8500 -
P/RPS 7.92 5.45 8.31 4.47 5.31 5.88 4.59 9.51%
  YoY % 45.32% -34.42% 85.91% -15.82% -9.69% 28.10% -
  Horiz. % 172.55% 118.74% 181.05% 97.39% 115.69% 128.10% 100.00%
P/EPS 53.26 33.76 45.52 28.77 30.89 32.11 21.83 16.01%
  YoY % 57.76% -25.83% 58.22% -6.86% -3.80% 47.09% -
  Horiz. % 243.98% 154.65% 208.52% 131.79% 141.50% 147.09% 100.00%
EY 1.88 2.96 2.20 3.48 3.24 3.11 4.58 -13.78%
  YoY % -36.49% 34.55% -36.78% 7.41% 4.18% -32.10% -
  Horiz. % 41.05% 64.63% 48.03% 75.98% 70.74% 67.90% 100.00%
DY 1.10 1.84 1.16 0.81 1.65 0.75 2.12 -10.35%
  YoY % -40.22% 58.62% 43.21% -50.91% 120.00% -64.62% -
  Horiz. % 51.89% 86.79% 54.72% 38.21% 77.83% 35.38% 100.00%
P/NAPS 9.17 6.91 10.08 9.73 5.30 0.11 5.43 9.12%
  YoY % 32.71% -31.45% 3.60% 83.58% 4,718.18% -97.97% -
  Horiz. % 168.88% 127.26% 185.64% 179.19% 97.61% 2.03% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 07/05/19 15/05/18 09/05/17 03/05/16 05/05/15 06/05/14 -
Price 9.1300 5.0500 6.0000 5.3900 4.1400 8.2200 6.0200 -
P/RPS 10.51 5.94 8.25 4.86 4.53 5.57 4.03 17.31%
  YoY % 76.94% -28.00% 69.75% 7.28% -18.67% 38.21% -
  Horiz. % 260.79% 147.39% 204.71% 120.60% 112.41% 138.21% 100.00%
P/EPS 70.68 36.82 45.15 31.27 26.37 30.44 19.18 24.26%
  YoY % 91.96% -18.45% 44.39% 18.58% -13.37% 58.71% -
  Horiz. % 368.51% 191.97% 235.40% 163.03% 137.49% 158.71% 100.00%
EY 1.41 2.72 2.21 3.20 3.79 3.29 5.21 -19.56%
  YoY % -48.16% 23.08% -30.94% -15.57% 15.20% -36.85% -
  Horiz. % 27.06% 52.21% 42.42% 61.42% 72.74% 63.15% 100.00%
DY 0.83 1.68 1.17 0.74 1.93 0.79 2.41 -16.26%
  YoY % -50.60% 43.59% 58.11% -61.66% 144.30% -67.22% -
  Horiz. % 34.44% 69.71% 48.55% 30.71% 80.08% 32.78% 100.00%
P/NAPS 12.17 7.54 10.00 10.57 4.52 0.10 4.77 16.88%
  YoY % 61.41% -24.60% -5.39% 133.85% 4,420.00% -97.90% -
  Horiz. % 255.14% 158.07% 209.64% 221.59% 94.76% 2.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

467  390  648  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS