Highlights

[HARTA] YoY 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 -     26.77%    YoY -     17.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 709,424 714,244 584,617 436,975 379,345 275,238 280,953 16.68%
  YoY % -0.67% 22.17% 33.79% 15.19% 37.82% -2.03% -
  Horiz. % 252.51% 254.22% 208.08% 155.53% 135.02% 97.97% 100.00%
PBT 137,327 142,352 137,245 83,759 75,069 64,902 82,300 8.90%
  YoY % -3.53% 3.72% 63.86% 11.58% 15.67% -21.14% -
  Horiz. % 166.86% 172.97% 166.76% 101.77% 91.21% 78.86% 100.00%
Tax -33,121 -21,971 -23,507 -12,582 -14,516 -16,588 -18,974 9.73%
  YoY % -50.75% 6.53% -86.83% 13.32% 12.49% 12.58% -
  Horiz. % 174.56% 115.80% 123.89% 66.31% 76.50% 87.42% 100.00%
NP 104,206 120,381 113,738 71,177 60,553 48,314 63,326 8.65%
  YoY % -13.44% 5.84% 59.80% 17.54% 25.33% -23.71% -
  Horiz. % 164.55% 190.10% 179.61% 112.40% 95.62% 76.29% 100.00%
NP to SH 103,867 120,216 113,340 71,215 60,411 48,160 63,273 8.61%
  YoY % -13.60% 6.07% 59.15% 17.88% 25.44% -23.89% -
  Horiz. % 164.16% 190.00% 179.13% 112.55% 95.48% 76.11% 100.00%
Tax Rate 24.12 % 15.43 % 17.13 % 15.02 % 19.34 % 25.56 % 23.05 % 0.76%
  YoY % 56.32% -9.92% 14.05% -22.34% -24.33% 10.89% -
  Horiz. % 104.64% 66.94% 74.32% 65.16% 83.90% 110.89% 100.00%
Total Cost 605,218 593,863 470,879 365,798 318,792 226,924 217,627 18.58%
  YoY % 1.91% 26.12% 28.73% 14.75% 40.48% 4.27% -
  Horiz. % 278.10% 272.88% 216.37% 168.08% 146.49% 104.27% 100.00%
Net Worth 2,349,722 2,125,679 1,849,699 1,575,262 141,761,197 1,109,141 872,575 17.94%
  YoY % 10.54% 14.92% 17.42% -98.89% 12,681.16% 27.11% -
  Horiz. % 269.29% 243.61% 211.98% 180.53% 16,246.30% 127.11% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 60,421 73,070 57,505 32,817 32,743 23,079 25,901 15.16%
  YoY % -17.31% 27.07% 75.23% 0.23% 41.87% -10.89% -
  Horiz. % 233.28% 282.11% 222.02% 126.70% 126.42% 89.11% 100.00%
Div Payout % 58.17 % 60.78 % 50.74 % 46.08 % 54.20 % 47.92 % 40.94 % 6.03%
  YoY % -4.29% 19.79% 10.11% -14.98% 13.11% 17.05% -
  Horiz. % 142.09% 148.46% 123.94% 112.55% 132.39% 117.05% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,349,722 2,125,679 1,849,699 1,575,262 141,761,197 1,109,141 872,575 17.94%
  YoY % 10.54% 14.92% 17.42% -98.89% 12,681.16% 27.11% -
  Horiz. % 269.29% 243.61% 211.98% 180.53% 16,246.30% 127.11% 100.00%
NOSH 3,356,746 3,321,375 1,643,009 1,640,898 1,637,154 769,329 740,035 28.65%
  YoY % 1.06% 102.15% 0.13% 0.23% 112.80% 3.96% -
  Horiz. % 453.59% 448.81% 222.02% 221.73% 221.23% 103.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.69 % 16.85 % 19.46 % 16.29 % 15.96 % 17.55 % 22.54 % -6.88%
  YoY % -12.82% -13.41% 19.46% 2.07% -9.06% -22.14% -
  Horiz. % 65.17% 74.76% 86.34% 72.27% 70.81% 77.86% 100.00%
ROE 4.42 % 5.66 % 6.13 % 4.52 % 0.04 % 4.34 % 7.25 % -7.91%
  YoY % -21.91% -7.67% 35.62% 11,200.00% -99.08% -40.14% -
  Horiz. % 60.97% 78.07% 84.55% 62.34% 0.55% 59.86% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.13 21.50 35.58 26.63 23.17 35.78 37.96 -9.30%
  YoY % -1.72% -39.57% 33.61% 14.93% -35.24% -5.74% -
  Horiz. % 55.66% 56.64% 93.73% 70.15% 61.04% 94.26% 100.00%
EPS 3.09 3.62 6.87 4.34 3.69 6.26 8.55 -15.60%
  YoY % -14.64% -47.31% 58.29% 17.62% -41.05% -26.78% -
  Horiz. % 36.14% 42.34% 80.35% 50.76% 43.16% 73.22% 100.00%
DPS 1.80 2.20 3.50 2.00 2.00 3.00 3.50 -10.49%
  YoY % -18.18% -37.14% 75.00% 0.00% -33.33% -14.29% -
  Horiz. % 51.43% 62.86% 100.00% 57.14% 57.14% 85.71% 100.00%
NAPS 0.7000 0.6400 1.1258 0.9600 86.5900 1.4417 1.1791 -8.32%
  YoY % 9.38% -43.15% 17.27% -98.89% 5,906.10% 22.27% -
  Horiz. % 59.37% 54.28% 95.48% 81.42% 7,343.74% 122.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,372,159
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.04 21.18 17.34 12.96 11.25 8.16 8.33 16.69%
  YoY % -0.66% 22.15% 33.80% 15.20% 37.87% -2.04% -
  Horiz. % 252.58% 254.26% 208.16% 155.58% 135.05% 97.96% 100.00%
EPS 3.08 3.56 3.36 2.11 1.79 1.43 1.88 8.57%
  YoY % -13.48% 5.95% 59.24% 17.88% 25.17% -23.94% -
  Horiz. % 163.83% 189.36% 178.72% 112.23% 95.21% 76.06% 100.00%
DPS 1.79 2.17 1.71 0.97 0.97 0.68 0.77 15.09%
  YoY % -17.51% 26.90% 76.29% 0.00% 42.65% -11.69% -
  Horiz. % 232.47% 281.82% 222.08% 125.97% 125.97% 88.31% 100.00%
NAPS 0.6968 0.6304 0.5485 0.4671 42.0387 0.3289 0.2588 17.94%
  YoY % 10.53% 14.93% 17.43% -98.89% 12,681.61% 27.09% -
  Horiz. % 269.24% 243.59% 211.94% 180.49% 16,243.70% 127.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.2500 6.6200 6.9600 4.6400 4.8500 7.0800 7.4800 -
P/RPS 24.84 30.78 19.56 17.42 20.93 19.79 19.70 3.94%
  YoY % -19.30% 57.36% 12.28% -16.77% 5.76% 0.46% -
  Horiz. % 126.09% 156.24% 99.29% 88.43% 106.24% 100.46% 100.00%
P/EPS 169.67 182.90 100.89 106.91 131.44 113.10 87.49 11.67%
  YoY % -7.23% 81.29% -5.63% -18.66% 16.22% 29.27% -
  Horiz. % 193.93% 209.05% 115.32% 122.20% 150.23% 129.27% 100.00%
EY 0.59 0.55 0.99 0.94 0.76 0.88 1.14 -10.39%
  YoY % 7.27% -44.44% 5.32% 23.68% -13.64% -22.81% -
  Horiz. % 51.75% 48.25% 86.84% 82.46% 66.67% 77.19% 100.00%
DY 0.34 0.33 0.50 0.43 0.41 0.42 0.47 -5.25%
  YoY % 3.03% -34.00% 16.28% 4.88% -2.38% -10.64% -
  Horiz. % 72.34% 70.21% 106.38% 91.49% 87.23% 89.36% 100.00%
P/NAPS 7.50 10.34 6.18 4.83 0.06 4.91 6.34 2.84%
  YoY % -27.47% 67.31% 27.95% 7,950.00% -98.78% -22.56% -
  Horiz. % 118.30% 163.09% 97.48% 76.18% 0.95% 77.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 05/11/19 08/11/18 28/12/17 08/11/16 05/11/15 18/11/14 12/11/13 -
Price 5.4700 6.3100 10.8200 4.7800 5.2200 6.8000 7.5500 -
P/RPS 25.88 29.34 30.41 17.95 22.53 19.01 19.89 4.48%
  YoY % -11.79% -3.52% 69.42% -20.33% 18.52% -4.42% -
  Horiz. % 130.12% 147.51% 152.89% 90.25% 113.27% 95.58% 100.00%
P/EPS 176.78 174.34 156.85 110.14 141.46 108.63 88.30 12.26%
  YoY % 1.40% 11.15% 42.41% -22.14% 30.22% 23.02% -
  Horiz. % 200.20% 197.44% 177.63% 124.73% 160.20% 123.02% 100.00%
EY 0.57 0.57 0.64 0.91 0.71 0.92 1.13 -10.77%
  YoY % 0.00% -10.94% -29.67% 28.17% -22.83% -18.58% -
  Horiz. % 50.44% 50.44% 56.64% 80.53% 62.83% 81.42% 100.00%
DY 0.33 0.35 0.32 0.42 0.38 0.44 0.46 -5.38%
  YoY % -5.71% 9.38% -23.81% 10.53% -13.64% -4.35% -
  Horiz. % 71.74% 76.09% 69.57% 91.30% 82.61% 95.65% 100.00%
P/NAPS 7.81 9.86 9.61 4.98 0.06 4.72 6.40 3.37%
  YoY % -20.79% 2.60% 92.97% 8,200.00% -98.73% -26.25% -
  Horiz. % 122.03% 154.06% 150.16% 77.81% 0.94% 73.75% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers