Highlights

[HARTA] YoY Annualized Quarter Result on 2017-06-30 [#1]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 08-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     36.23%    YoY -     71.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,680,348 2,560,404 2,825,412 2,404,164 1,607,308 1,282,060 1,116,792 21.97%
  YoY % 43.74% -9.38% 17.52% 49.58% 25.37% 14.80% -
  Horiz. % 329.55% 229.26% 252.99% 215.27% 143.92% 114.80% 100.00%
PBT 1,091,276 486,616 583,332 462,944 272,516 319,696 302,604 23.81%
  YoY % 124.26% -16.58% 26.00% 69.88% -14.76% 5.65% -
  Horiz. % 360.63% 160.81% 192.77% 152.99% 90.06% 105.65% 100.00%
Tax -207,036 -109,600 -82,980 -77,228 -46,924 -68,536 -73,640 18.78%
  YoY % -88.90% -32.08% -7.45% -64.58% 31.53% 6.93% -
  Horiz. % 281.15% 148.83% 112.68% 104.87% 63.72% 93.07% 100.00%
NP 884,240 377,016 500,352 385,716 225,592 251,160 228,964 25.23%
  YoY % 134.54% -24.65% 29.72% 70.98% -10.18% 9.69% -
  Horiz. % 386.19% 164.66% 218.53% 168.46% 98.53% 109.69% 100.00%
NP to SH 878,876 376,252 499,492 385,544 224,704 250,724 228,348 25.16%
  YoY % 133.59% -24.67% 29.56% 71.58% -10.38% 9.80% -
  Horiz. % 384.88% 164.77% 218.74% 168.84% 98.40% 109.80% 100.00%
Tax Rate 18.97 % 22.52 % 14.23 % 16.68 % 17.22 % 21.44 % 24.34 % -4.07%
  YoY % -15.76% 58.26% -14.69% -3.14% -19.68% -11.91% -
  Horiz. % 77.94% 92.52% 58.46% 68.53% 70.75% 88.09% 100.00%
Total Cost 2,796,108 2,183,388 2,325,060 2,018,448 1,381,716 1,030,900 887,828 21.05%
  YoY % 28.06% -6.09% 15.19% 46.08% 34.03% 16.11% -
  Horiz. % 314.94% 245.92% 261.88% 227.35% 155.63% 116.11% 100.00%
Net Worth 2,710,213 2,311,569 2,055,827 1,757,877 1,531,863 1,386,601 1,014,409 17.78%
  YoY % 17.25% 12.44% 16.95% 14.75% 10.48% 36.69% -
  Horiz. % 267.17% 227.87% 202.66% 173.29% 151.01% 136.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 284,572 254,607 291,794 164,487 131,405 131,097 120,979 15.31%
  YoY % 11.77% -12.74% 77.40% 25.18% 0.24% 8.36% -
  Horiz. % 235.22% 210.46% 241.19% 135.96% 108.62% 108.36% 100.00%
Div Payout % 32.38 % 67.67 % 58.42 % 42.66 % 58.48 % 52.29 % 52.98 % -7.87%
  YoY % -52.15% 15.83% 36.94% -27.05% 11.84% -1.30% -
  Horiz. % 61.12% 127.73% 110.27% 80.52% 110.38% 98.70% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,710,213 2,311,569 2,055,827 1,757,877 1,531,863 1,386,601 1,014,409 17.78%
  YoY % 17.25% 12.44% 16.95% 14.75% 10.48% 36.69% -
  Horiz. % 267.17% 227.87% 202.66% 173.29% 151.01% 136.69% 100.00%
NOSH 3,387,767 3,350,101 3,315,851 1,644,875 1,642,573 819,359 756,119 28.37%
  YoY % 1.12% 1.03% 101.59% 0.14% 100.47% 8.36% -
  Horiz. % 448.05% 443.07% 438.54% 217.54% 217.24% 108.36% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 24.03 % 14.72 % 17.71 % 16.04 % 14.04 % 19.59 % 20.50 % 2.68%
  YoY % 63.25% -16.88% 10.41% 14.25% -28.33% -4.44% -
  Horiz. % 117.22% 71.80% 86.39% 78.24% 68.49% 95.56% 100.00%
ROE 32.43 % 16.28 % 24.30 % 21.93 % 14.67 % 18.08 % 22.51 % 6.27%
  YoY % 99.20% -33.00% 10.81% 49.49% -18.86% -19.68% -
  Horiz. % 144.07% 72.32% 107.95% 97.42% 65.17% 80.32% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 108.64 76.43 85.21 146.16 97.85 156.47 147.70 -4.99%
  YoY % 42.14% -10.30% -41.70% 49.37% -37.46% 5.94% -
  Horiz. % 73.55% 51.75% 57.69% 98.96% 66.25% 105.94% 100.00%
EPS 25.96 11.24 15.08 23.44 13.68 30.60 30.20 -2.49%
  YoY % 130.96% -25.46% -35.67% 71.35% -55.29% 1.32% -
  Horiz. % 85.96% 37.22% 49.93% 77.62% 45.30% 101.32% 100.00%
DPS 8.40 7.60 8.80 10.00 8.00 16.00 16.00 -10.17%
  YoY % 10.53% -13.64% -12.00% 25.00% -50.00% 0.00% -
  Horiz. % 52.50% 47.50% 55.00% 62.50% 50.00% 100.00% 100.00%
NAPS 0.8000 0.6900 0.6200 1.0687 0.9326 1.6923 1.3416 -8.25%
  YoY % 15.94% 11.29% -41.99% 14.59% -44.89% 26.14% -
  Horiz. % 59.63% 51.43% 46.21% 79.66% 69.51% 126.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 107.37 74.70 82.43 70.14 46.89 37.40 32.58 21.97%
  YoY % 43.73% -9.38% 17.52% 49.58% 25.37% 14.79% -
  Horiz. % 329.56% 229.28% 253.01% 215.29% 143.92% 114.79% 100.00%
EPS 25.64 10.98 14.57 11.25 6.56 7.31 6.66 25.17%
  YoY % 133.52% -24.64% 29.51% 71.49% -10.26% 9.76% -
  Horiz. % 384.98% 164.86% 218.77% 168.92% 98.50% 109.76% 100.00%
DPS 8.30 7.43 8.51 4.80 3.83 3.82 3.53 15.30%
  YoY % 11.71% -12.69% 77.29% 25.33% 0.26% 8.22% -
  Horiz. % 235.13% 210.48% 241.08% 135.98% 108.50% 108.22% 100.00%
NAPS 0.7907 0.6744 0.5998 0.5129 0.4469 0.4045 0.2960 17.78%
  YoY % 17.24% 12.44% 16.94% 14.77% 10.48% 36.66% -
  Horiz. % 267.13% 227.84% 202.64% 173.28% 150.98% 136.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.0000 5.2400 5.9900 7.3800 4.3300 8.5100 6.2100 -
P/RPS 11.97 6.86 7.03 5.05 4.43 5.44 4.20 19.05%
  YoY % 74.49% -2.42% 39.21% 14.00% -18.57% 29.52% -
  Horiz. % 285.00% 163.33% 167.38% 120.24% 105.48% 129.52% 100.00%
P/EPS 50.11 46.66 39.76 31.49 31.65 27.81 20.56 15.99%
  YoY % 7.39% 17.35% 26.26% -0.51% 13.81% 35.26% -
  Horiz. % 243.73% 226.95% 193.39% 153.16% 153.94% 135.26% 100.00%
EY 2.00 2.14 2.51 3.18 3.16 3.60 4.86 -13.74%
  YoY % -6.54% -14.74% -21.07% 0.63% -12.22% -25.93% -
  Horiz. % 41.15% 44.03% 51.65% 65.43% 65.02% 74.07% 100.00%
DY 0.65 1.45 1.47 1.36 1.85 1.88 2.58 -20.51%
  YoY % -55.17% -1.36% 8.09% -26.49% -1.60% -27.13% -
  Horiz. % 25.19% 56.20% 56.98% 52.71% 71.71% 72.87% 100.00%
P/NAPS 16.25 7.59 9.66 6.91 4.64 5.03 4.63 23.25%
  YoY % 114.10% -21.43% 39.80% 48.92% -7.75% 8.64% -
  Horiz. % 350.97% 163.93% 208.64% 149.24% 100.22% 108.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 04/08/20 06/08/19 07/08/18 08/08/17 02/08/16 04/08/15 05/08/14 -
Price 19.8600 5.0500 6.1700 7.1500 4.2400 8.6000 6.7200 -
P/RPS 18.28 6.61 7.24 4.89 4.33 5.50 4.55 26.06%
  YoY % 176.55% -8.70% 48.06% 12.93% -21.27% 20.88% -
  Horiz. % 401.76% 145.27% 159.12% 107.47% 95.16% 120.88% 100.00%
P/EPS 76.55 44.96 40.96 30.50 30.99 28.10 22.25 22.84%
  YoY % 70.26% 9.77% 34.30% -1.58% 10.28% 26.29% -
  Horiz. % 344.04% 202.07% 184.09% 137.08% 139.28% 126.29% 100.00%
EY 1.31 2.22 2.44 3.28 3.23 3.56 4.49 -18.54%
  YoY % -40.99% -9.02% -25.61% 1.55% -9.27% -20.71% -
  Horiz. % 29.18% 49.44% 54.34% 73.05% 71.94% 79.29% 100.00%
DY 0.42 1.50 1.43 1.40 1.89 1.86 2.38 -25.09%
  YoY % -72.00% 4.90% 2.14% -25.93% 1.61% -21.85% -
  Horiz. % 17.65% 63.03% 60.08% 58.82% 79.41% 78.15% 100.00%
P/NAPS 24.83 7.32 9.95 6.69 4.55 5.08 5.01 30.54%
  YoY % 239.21% -26.43% 48.73% 47.03% -10.43% 1.40% -
  Horiz. % 495.61% 146.11% 198.60% 133.53% 90.82% 101.40% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

494  449  613  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 SCIB 3.02+0.48 
 KSTAR 0.125-0.02 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS