Highlights

[HARTA] YoY Quarter Result on 2016-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 03-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -15.44%    YoY -     11.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 683,889 616,841 526,997 400,454 305,110 280,373 269,772 16.76%
  YoY % 10.87% 17.05% 31.60% 31.25% 8.82% 3.93% -
  Horiz. % 253.51% 228.65% 195.35% 148.44% 113.10% 103.93% 100.00%
PBT 113,680 134,972 118,505 70,712 67,331 70,272 81,318 5.74%
  YoY % -15.78% 13.90% 67.59% 5.02% -4.19% -13.58% -
  Horiz. % 139.80% 165.98% 145.73% 86.96% 82.80% 86.42% 100.00%
Tax -22,266 -18,073 -29,066 -9,181 -12,323 -20,877 -18,896 2.77%
  YoY % -23.20% 37.82% -216.59% 25.50% 40.97% -10.48% -
  Horiz. % 117.83% 95.64% 153.82% 48.59% 65.21% 110.48% 100.00%
NP 91,414 116,899 89,439 61,531 55,008 49,395 62,422 6.56%
  YoY % -21.80% 30.70% 45.36% 11.86% 11.36% -20.87% -
  Horiz. % 146.45% 187.27% 143.28% 98.57% 88.12% 79.13% 100.00%
NP to SH 91,360 116,646 89,427 61,550 54,969 49,157 62,293 6.59%
  YoY % -21.68% 30.44% 45.29% 11.97% 11.82% -21.09% -
  Horiz. % 146.66% 187.25% 143.56% 98.81% 88.24% 78.91% 100.00%
Tax Rate 19.59 % 13.39 % 24.53 % 12.98 % 18.30 % 29.71 % 23.24 % -2.81%
  YoY % 46.30% -45.41% 88.98% -29.07% -38.40% 27.84% -
  Horiz. % 84.29% 57.62% 105.55% 55.85% 78.74% 127.84% 100.00%
Total Cost 592,475 499,942 437,558 338,923 250,102 230,978 207,350 19.11%
  YoY % 18.51% 14.26% 29.10% 35.51% 8.28% 11.40% -
  Horiz. % 285.74% 241.11% 211.02% 163.45% 120.62% 111.40% 100.00%
Net Worth 2,228,470 1,983,748 1,680,079 1,502,218 777,015 942,361 765,355 19.49%
  YoY % 12.34% 18.07% 11.84% 93.33% -17.55% 23.13% -
  Horiz. % 291.17% 259.19% 219.52% 196.28% 101.52% 123.13% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 63,195 66,124 32,817 32,828 11,655 25,950 25,589 16.25%
  YoY % -4.43% 101.49% -0.03% 181.66% -55.09% 1.41% -
  Horiz. % 246.96% 258.40% 128.24% 128.29% 45.55% 101.41% 100.00%
Div Payout % 69.17 % 56.69 % 36.70 % 53.34 % 21.20 % 52.79 % 41.08 % 9.07%
  YoY % 22.01% 54.47% -31.20% 151.60% -59.84% 28.51% -
  Horiz. % 168.38% 138.00% 89.34% 129.84% 51.61% 128.51% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,228,470 1,983,748 1,680,079 1,502,218 777,015 942,361 765,355 19.49%
  YoY % 12.34% 18.07% 11.84% 93.33% -17.55% 23.13% -
  Horiz. % 291.17% 259.19% 219.52% 196.28% 101.52% 123.13% 100.00%
NOSH 3,326,075 3,306,247 1,640,862 1,641,409 777,015 741,432 731,138 28.71%
  YoY % 0.60% 101.49% -0.03% 111.25% 4.80% 1.41% -
  Horiz. % 454.92% 452.21% 224.43% 224.50% 106.27% 101.41% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.37 % 18.95 % 16.97 % 15.37 % 18.03 % 17.62 % 23.14 % -8.73%
  YoY % -29.45% 11.67% 10.41% -14.75% 2.33% -23.85% -
  Horiz. % 57.78% 81.89% 73.34% 66.42% 77.92% 76.15% 100.00%
ROE 4.10 % 5.88 % 5.32 % 4.10 % 7.07 % 5.22 % 8.14 % -10.80%
  YoY % -30.27% 10.53% 29.76% -42.01% 35.44% -35.87% -
  Horiz. % 50.37% 72.24% 65.36% 50.37% 86.86% 64.13% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.56 18.66 32.12 24.40 39.27 37.82 36.90 -9.28%
  YoY % 10.18% -41.91% 31.64% -37.87% 3.83% 2.49% -
  Horiz. % 55.72% 50.57% 87.05% 66.12% 106.42% 102.49% 100.00%
EPS 2.75 3.53 5.45 3.75 3.53 6.63 8.52 -17.17%
  YoY % -22.10% -35.23% 45.33% 6.23% -46.76% -22.18% -
  Horiz. % 32.28% 41.43% 63.97% 44.01% 41.43% 77.82% 100.00%
DPS 1.90 2.00 2.00 2.00 1.50 3.50 3.50 -9.68%
  YoY % -5.00% 0.00% 0.00% 33.33% -57.14% 0.00% -
  Horiz. % 54.29% 57.14% 57.14% 57.14% 42.86% 100.00% 100.00%
NAPS 0.6700 0.6000 1.0239 0.9152 1.0000 1.2710 1.0468 -7.16%
  YoY % 11.67% -41.40% 11.88% -8.48% -21.32% 21.42% -
  Horiz. % 64.00% 57.32% 97.81% 87.43% 95.53% 121.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,360,004
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.35 18.36 15.68 11.92 9.08 8.34 8.03 16.76%
  YoY % 10.84% 17.09% 31.54% 31.28% 8.87% 3.86% -
  Horiz. % 253.42% 228.64% 195.27% 148.44% 113.08% 103.86% 100.00%
EPS 2.72 3.47 2.66 1.83 1.64 1.46 1.85 6.63%
  YoY % -21.61% 30.45% 45.36% 11.59% 12.33% -21.08% -
  Horiz. % 147.03% 187.57% 143.78% 98.92% 88.65% 78.92% 100.00%
DPS 1.88 1.97 0.98 0.98 0.35 0.77 0.76 16.29%
  YoY % -4.57% 101.02% 0.00% 180.00% -54.55% 1.32% -
  Horiz. % 247.37% 259.21% 128.95% 128.95% 46.05% 101.32% 100.00%
NAPS 0.6632 0.5904 0.5000 0.4471 0.2313 0.2805 0.2278 19.48%
  YoY % 12.33% 18.08% 11.83% 93.30% -17.54% 23.13% -
  Horiz. % 291.13% 259.17% 219.49% 196.27% 101.54% 123.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.6300 6.0500 4.9600 4.8500 8.6700 6.8500 4.9400 -
P/RPS 22.52 32.43 15.44 19.88 22.08 18.11 13.39 9.05%
  YoY % -30.56% 110.04% -22.33% -9.96% 21.92% 35.25% -
  Horiz. % 168.19% 242.20% 115.31% 148.47% 164.90% 135.25% 100.00%
P/EPS 168.56 171.48 91.01 129.34 122.55 103.32 57.98 19.46%
  YoY % -1.70% 88.42% -29.64% 5.54% 18.61% 78.20% -
  Horiz. % 290.72% 295.76% 156.97% 223.08% 211.37% 178.20% 100.00%
EY 0.59 0.58 1.10 0.77 0.82 0.97 1.72 -16.33%
  YoY % 1.72% -47.27% 42.86% -6.10% -15.46% -43.60% -
  Horiz. % 34.30% 33.72% 63.95% 44.77% 47.67% 56.40% 100.00%
DY 0.41 0.33 0.40 0.41 0.17 0.51 0.71 -8.74%
  YoY % 24.24% -17.50% -2.44% 141.18% -66.67% -28.17% -
  Horiz. % 57.75% 46.48% 56.34% 57.75% 23.94% 71.83% 100.00%
P/NAPS 6.91 10.08 4.84 5.30 8.67 5.39 4.72 6.56%
  YoY % -31.45% 108.26% -8.68% -38.87% 60.85% 14.19% -
  Horiz. % 146.40% 213.56% 102.54% 112.29% 183.69% 114.19% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 07/05/19 15/05/18 09/05/17 03/05/16 05/05/15 06/05/14 07/05/13 -
Price 5.0500 6.0000 5.3900 4.1400 8.2200 6.0200 5.4500 -
P/RPS 24.56 32.16 16.78 16.97 20.93 15.92 14.77 8.84%
  YoY % -23.63% 91.66% -1.12% -18.92% 31.47% 7.79% -
  Horiz. % 166.28% 217.74% 113.61% 114.90% 141.71% 107.79% 100.00%
P/EPS 183.85 170.07 98.90 110.41 116.19 90.80 63.97 19.23%
  YoY % 8.10% 71.96% -10.42% -4.97% 27.96% 41.94% -
  Horiz. % 287.40% 265.86% 154.60% 172.60% 181.63% 141.94% 100.00%
EY 0.54 0.59 1.01 0.91 0.86 1.10 1.56 -16.20%
  YoY % -8.47% -41.58% 10.99% 5.81% -21.82% -29.49% -
  Horiz. % 34.62% 37.82% 64.74% 58.33% 55.13% 70.51% 100.00%
DY 0.38 0.33 0.37 0.48 0.18 0.58 0.64 -8.32%
  YoY % 15.15% -10.81% -22.92% 166.67% -68.97% -9.38% -
  Horiz. % 59.38% 51.56% 57.81% 75.00% 28.13% 90.62% 100.00%
P/NAPS 7.54 10.00 5.26 4.52 8.22 4.74 5.21 6.35%
  YoY % -24.60% 90.11% 16.37% -45.01% 73.42% -9.02% -
  Horiz. % 144.72% 191.94% 100.96% 86.76% 157.77% 90.98% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers