Highlights

[HARTA] YoY Cumulative Quarter Result on 2016-09-30 [#2]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 08-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     126.77%    YoY -     3.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,420,597 1,185,658 838,802 699,860 554,436 558,967 502,697 18.89%
  YoY % 19.82% 41.35% 19.85% 26.23% -0.81% 11.19% -
  Horiz. % 282.60% 235.86% 166.86% 139.22% 110.29% 111.19% 100.00%
PBT 288,185 252,981 151,888 154,993 140,553 164,217 146,196 11.97%
  YoY % 13.92% 66.56% -2.00% 10.27% -14.41% 12.33% -
  Horiz. % 197.12% 173.04% 103.89% 106.02% 96.14% 112.33% 100.00%
Tax -42,716 -42,814 -24,313 -31,650 -34,998 -37,876 -34,186 3.78%
  YoY % 0.23% -76.10% 23.18% 9.57% 7.60% -10.79% -
  Horiz. % 124.95% 125.24% 71.12% 92.58% 102.38% 110.79% 100.00%
NP 245,469 210,167 127,575 123,343 105,555 126,341 112,010 13.96%
  YoY % 16.80% 64.74% 3.43% 16.85% -16.45% 12.79% -
  Horiz. % 219.15% 187.63% 113.90% 110.12% 94.24% 112.79% 100.00%
NP to SH 245,089 209,726 127,391 123,092 105,247 126,185 112,027 13.93%
  YoY % 16.86% 64.63% 3.49% 16.96% -16.59% 12.64% -
  Horiz. % 218.78% 187.21% 113.71% 109.88% 93.95% 112.64% 100.00%
Tax Rate 14.82 % 16.92 % 16.01 % 20.42 % 24.90 % 23.06 % 23.38 % -7.31%
  YoY % -12.41% 5.68% -21.60% -17.99% 7.98% -1.37% -
  Horiz. % 63.39% 72.37% 68.48% 87.34% 106.50% 98.63% 100.00%
Total Cost 1,175,128 975,491 711,227 576,517 448,881 432,626 390,687 20.14%
  YoY % 20.47% 37.16% 23.37% 28.43% 3.76% 10.73% -
  Horiz. % 300.79% 249.69% 182.05% 147.56% 114.90% 110.73% 100.00%
Net Worth 2,125,679 1,849,699 1,575,971 141,924,573 1,109,171 872,637 689,796 20.62%
  YoY % 14.92% 17.37% -98.89% 12,695.55% 27.11% 26.51% -
  Horiz. % 308.16% 268.15% 228.47% 20,574.85% 160.80% 126.51% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 146,140 98,580 65,665 65,561 53,854 55,506 25,610 33.66%
  YoY % 48.24% 50.13% 0.16% 21.74% -2.98% 116.74% -
  Horiz. % 570.63% 384.92% 256.40% 256.00% 210.28% 216.74% 100.00%
Div Payout % 59.63 % 47.00 % 51.55 % 53.26 % 51.17 % 43.99 % 22.86 % 17.32%
  YoY % 26.87% -8.83% -3.21% 4.08% 16.32% 92.43% -
  Horiz. % 260.85% 205.60% 225.50% 232.98% 223.84% 192.43% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,125,679 1,849,699 1,575,971 141,924,573 1,109,171 872,637 689,796 20.62%
  YoY % 14.92% 17.37% -98.89% 12,695.55% 27.11% 26.51% -
  Horiz. % 308.16% 268.15% 228.47% 20,574.85% 160.80% 126.51% 100.00%
NOSH 3,321,375 1,643,009 1,641,636 1,639,041 769,349 740,088 731,724 28.66%
  YoY % 102.15% 0.08% 0.16% 113.04% 3.95% 1.14% -
  Horiz. % 453.91% 224.54% 224.35% 224.00% 105.14% 101.14% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.28 % 17.73 % 15.21 % 17.62 % 19.04 % 22.60 % 22.28 % -4.15%
  YoY % -2.54% 16.57% -13.68% -7.46% -15.75% 1.44% -
  Horiz. % 77.56% 79.58% 68.27% 79.08% 85.46% 101.44% 100.00%
ROE 11.53 % 11.34 % 8.08 % 0.09 % 9.49 % 14.46 % 16.24 % -5.55%
  YoY % 1.68% 40.35% 8,877.78% -99.05% -34.37% -10.96% -
  Horiz. % 71.00% 69.83% 49.75% 0.55% 58.44% 89.04% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.77 72.16 51.10 42.70 72.07 75.53 68.70 -7.59%
  YoY % -40.73% 41.21% 19.67% -40.75% -4.58% 9.94% -
  Horiz. % 62.26% 105.04% 74.38% 62.15% 104.91% 109.94% 100.00%
EPS 7.38 12.72 7.76 7.51 13.68 17.05 15.31 -11.45%
  YoY % -41.98% 63.92% 3.33% -45.10% -19.77% 11.37% -
  Horiz. % 48.20% 83.08% 50.69% 49.05% 89.35% 111.37% 100.00%
DPS 4.40 6.00 4.00 4.00 7.00 7.50 3.50 3.89%
  YoY % -26.67% 50.00% 0.00% -42.86% -6.67% 114.29% -
  Horiz. % 125.71% 171.43% 114.29% 114.29% 200.00% 214.29% 100.00%
NAPS 0.6400 1.1258 0.9600 86.5900 1.4417 1.1791 0.9427 -6.25%
  YoY % -43.15% 17.27% -98.89% 5,906.10% 22.27% 25.08% -
  Horiz. % 67.89% 119.42% 101.84% 9,185.32% 152.93% 125.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,358,241
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.30 35.31 24.98 20.84 16.51 16.64 14.97 18.89%
  YoY % 19.80% 41.35% 19.87% 26.23% -0.78% 11.16% -
  Horiz. % 282.57% 235.87% 166.87% 139.21% 110.29% 111.16% 100.00%
EPS 7.30 6.25 3.79 3.67 3.13 3.76 3.34 13.91%
  YoY % 16.80% 64.91% 3.27% 17.25% -16.76% 12.57% -
  Horiz. % 218.56% 187.13% 113.47% 109.88% 93.71% 112.57% 100.00%
DPS 4.35 2.94 1.96 1.95 1.60 1.65 0.76 33.73%
  YoY % 47.96% 50.00% 0.51% 21.88% -3.03% 117.11% -
  Horiz. % 572.37% 386.84% 257.89% 256.58% 210.53% 217.11% 100.00%
NAPS 0.6330 0.5508 0.4693 42.2616 0.3303 0.2598 0.2054 20.62%
  YoY % 14.92% 17.37% -98.89% 12,694.91% 27.14% 26.48% -
  Horiz. % 308.18% 268.16% 228.48% 20,575.27% 160.81% 126.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.6200 6.9600 4.6400 4.8500 7.0800 7.4800 4.4000 -
P/RPS 15.48 9.64 9.08 11.36 9.82 9.90 6.40 15.85%
  YoY % 60.58% 6.17% -20.07% 15.68% -0.81% 54.69% -
  Horiz. % 241.87% 150.62% 141.88% 177.50% 153.44% 154.69% 100.00%
P/EPS 89.71 54.53 59.79 64.58 51.75 43.87 28.74 20.88%
  YoY % 64.51% -8.80% -7.42% 24.79% 17.96% 52.64% -
  Horiz. % 312.14% 189.74% 208.04% 224.70% 180.06% 152.64% 100.00%
EY 1.11 1.83 1.67 1.55 1.93 2.28 3.48 -17.33%
  YoY % -39.34% 9.58% 7.74% -19.69% -15.35% -34.48% -
  Horiz. % 31.90% 52.59% 47.99% 44.54% 55.46% 65.52% 100.00%
DY 0.66 0.86 0.86 0.82 0.99 1.00 0.80 -3.15%
  YoY % -23.26% 0.00% 4.88% -17.17% -1.00% 25.00% -
  Horiz. % 82.50% 107.50% 107.50% 102.50% 123.75% 125.00% 100.00%
P/NAPS 10.34 6.18 4.83 0.06 4.91 6.34 4.67 14.16%
  YoY % 67.31% 27.95% 7,950.00% -98.78% -22.56% 35.76% -
  Horiz. % 221.41% 132.33% 103.43% 1.28% 105.14% 135.76% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 28/12/17 08/11/16 05/11/15 18/11/14 12/11/13 06/11/12 -
Price 6.3100 10.8200 4.7800 5.2200 6.8000 7.5500 4.8900 -
P/RPS 14.75 14.99 9.36 12.23 9.44 10.00 7.12 12.90%
  YoY % -1.60% 60.15% -23.47% 29.56% -5.60% 40.45% -
  Horiz. % 207.16% 210.53% 131.46% 171.77% 132.58% 140.45% 100.00%
P/EPS 85.51 84.76 61.60 69.51 49.71 44.28 31.94 17.83%
  YoY % 0.88% 37.60% -11.38% 39.83% 12.26% 38.63% -
  Horiz. % 267.72% 265.37% 192.86% 217.63% 155.64% 138.63% 100.00%
EY 1.17 1.18 1.62 1.44 2.01 2.26 3.13 -15.12%
  YoY % -0.85% -27.16% 12.50% -28.36% -11.06% -27.80% -
  Horiz. % 37.38% 37.70% 51.76% 46.01% 64.22% 72.20% 100.00%
DY 0.70 0.55 0.84 0.77 1.03 0.99 0.72 -0.47%
  YoY % 27.27% -34.52% 9.09% -25.24% 4.04% 37.50% -
  Horiz. % 97.22% 76.39% 116.67% 106.94% 143.06% 137.50% 100.00%
P/NAPS 9.86 9.61 4.98 0.06 4.72 6.40 5.19 11.28%
  YoY % 2.60% 92.97% 8,200.00% -98.73% -26.25% 23.31% -
  Horiz. % 189.98% 185.16% 95.95% 1.16% 90.94% 123.31% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers