Highlights

[HARTA] YoY TTM 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 -     4.31%    YoY -     15.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,756,807 2,640,577 2,168,942 1,637,279 1,291,384 1,102,629 1,088,304 16.75%
  YoY % 4.40% 21.74% 32.47% 26.78% 17.12% 1.32% -
  Horiz. % 253.31% 242.63% 199.30% 150.44% 118.66% 101.32% 100.00%
PBT 522,662 562,014 449,813 313,773 291,321 285,498 323,903 8.30%
  YoY % -7.00% 24.94% 43.36% 7.71% 2.04% -11.86% -
  Horiz. % 161.36% 173.51% 138.87% 96.87% 89.94% 88.14% 100.00%
Tax -113,453 -86,523 -83,807 -51,781 -63,326 -72,559 -74,519 7.25%
  YoY % -31.12% -3.24% -61.85% 18.23% 12.72% 2.63% -
  Horiz. % 152.25% 116.11% 112.46% 69.49% 84.98% 97.37% 100.00%
NP 409,209 475,491 366,006 261,992 227,995 212,939 249,384 8.60%
  YoY % -13.94% 29.91% 39.70% 14.91% 7.07% -14.61% -
  Horiz. % 164.09% 190.67% 146.76% 105.06% 91.42% 85.39% 100.00%
NP to SH 409,045 474,758 365,379 261,727 227,578 212,280 249,007 8.62%
  YoY % -13.84% 29.94% 39.60% 15.01% 7.21% -14.75% -
  Horiz. % 164.27% 190.66% 146.73% 105.11% 91.39% 85.25% 100.00%
Tax Rate 21.71 % 15.40 % 18.63 % 16.50 % 21.74 % 25.41 % 23.01 % -0.96%
  YoY % 40.97% -17.34% 12.91% -24.10% -14.44% 10.43% -
  Horiz. % 94.35% 66.93% 80.96% 71.71% 94.48% 110.43% 100.00%
Total Cost 2,347,598 2,165,086 1,802,936 1,375,287 1,063,389 889,690 838,920 18.70%
  YoY % 8.43% 20.09% 31.10% 29.33% 19.52% 6.05% -
  Horiz. % 279.84% 258.08% 214.91% 163.94% 126.76% 106.05% 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 260,404 278,135 164,310 131,284 72,409 105,211 106,475 16.07%
  YoY % -6.37% 69.27% 25.16% 81.31% -31.18% -1.19% -
  Horiz. % 244.57% 261.22% 154.32% 123.30% 68.01% 98.81% 100.00%
Div Payout % 63.66 % 58.58 % 44.97 % 50.16 % 31.82 % 49.56 % 42.76 % 6.85%
  YoY % 8.67% 30.26% -10.35% 57.64% -35.79% 15.90% -
  Horiz. % 148.88% 137.00% 105.17% 117.31% 74.42% 115.90% 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 14.84 % 18.01 % 16.87 % 16.00 % 17.66 % 19.31 % 22.91 % -6.98%
  YoY % -17.60% 6.76% 5.44% -9.40% -8.54% -15.71% -
  Horiz. % 64.78% 78.61% 73.64% 69.84% 77.08% 84.29% 100.00%
ROE 17.41 % 22.33 % 19.75 % 16.61 % 0.16 % 19.14 % 28.54 % -7.90%
  YoY % -22.03% 13.06% 18.90% 10,281.25% -99.16% -32.94% -
  Horiz. % 61.00% 78.24% 69.20% 58.20% 0.56% 67.06% 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 82.13 79.50 132.01 99.78 78.88 143.32 147.06 -9.25%
  YoY % 3.31% -39.78% 32.30% 26.50% -44.96% -2.54% -
  Horiz. % 55.85% 54.06% 89.77% 67.85% 53.64% 97.46% 100.00%
EPS 12.19 14.29 22.24 15.95 13.90 27.59 33.65 -15.56%
  YoY % -14.70% -35.75% 39.44% 14.75% -49.62% -18.01% -
  Horiz. % 36.23% 42.47% 66.09% 47.40% 41.31% 81.99% 100.00%
DPS 7.80 8.37 10.00 8.00 4.42 13.68 14.50 -9.81%
  YoY % -6.81% -16.30% 25.00% 81.00% -67.69% -5.66% -
  Horiz. % 53.79% 57.72% 68.97% 55.17% 30.48% 94.34% 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 - 3,427,606
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 80.43 77.04 63.28 47.77 37.68 32.17 31.75 16.75%
  YoY % 4.40% 21.74% 32.47% 26.78% 17.13% 1.32% -
  Horiz. % 253.32% 242.65% 199.31% 150.46% 118.68% 101.32% 100.00%
EPS 11.93 13.85 10.66 7.64 6.64 6.19 7.26 8.63%
  YoY % -13.86% 29.92% 39.53% 15.06% 7.27% -14.74% -
  Horiz. % 164.33% 190.77% 146.83% 105.23% 91.46% 85.26% 100.00%
DPS 7.60 8.11 4.79 3.83 2.11 3.07 3.11 16.05%
  YoY % -6.29% 69.31% 25.07% 81.52% -31.27% -1.29% -
  Horiz. % 244.37% 260.77% 154.02% 123.15% 67.85% 98.71% 100.00%
NAPS 0.6855 0.6202 0.5396 0.4596 41.3587 0.3236 0.2546 17.94%
  YoY % 10.53% 14.94% 17.41% -98.89% 12,680.81% 27.10% -
  Horiz. % 269.25% 243.60% 211.94% 180.52% 16,244.58% 127.10% 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 6.39 8.33 5.27 4.65 6.15 4.94 5.09 3.86%
  YoY % -23.29% 58.06% 13.33% -24.39% 24.49% -2.95% -
  Horiz. % 125.54% 163.65% 103.54% 91.36% 120.83% 97.05% 100.00%
P/EPS 43.08 46.31 31.30 29.09 34.89 25.66 22.23 11.65%
  YoY % -6.97% 47.96% 7.60% -16.62% 35.97% 15.43% -
  Horiz. % 193.79% 208.32% 140.80% 130.86% 156.95% 115.43% 100.00%
EY 2.32 2.16 3.20 3.44 2.87 3.90 4.50 -10.45%
  YoY % 7.41% -32.50% -6.98% 19.86% -26.41% -13.33% -
  Horiz. % 51.56% 48.00% 71.11% 76.44% 63.78% 86.67% 100.00%
DY 1.49 1.26 1.44 1.72 0.91 1.93 1.94 -4.30%
  YoY % 18.25% -12.50% -16.28% 89.01% -52.85% -0.52% -
  Horiz. % 76.80% 64.95% 74.23% 88.66% 46.91% 99.48% 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 6.66 7.94 8.20 4.79 6.62 4.74 5.13 4.44%
  YoY % -16.12% -3.17% 71.19% -27.64% 39.66% -7.60% -
  Horiz. % 129.82% 154.78% 159.84% 93.37% 129.04% 92.40% 100.00%
P/EPS 44.89 44.14 48.65 29.97 37.55 24.64 22.44 12.24%
  YoY % 1.70% -9.27% 62.33% -20.19% 52.39% 9.80% -
  Horiz. % 200.04% 196.70% 216.80% 133.56% 167.34% 109.80% 100.00%
EY 2.23 2.27 2.06 3.34 2.66 4.06 4.46 -10.91%
  YoY % -1.76% 10.19% -38.32% 25.56% -34.48% -8.97% -
  Horiz. % 50.00% 50.90% 46.19% 74.89% 59.64% 91.03% 100.00%
DY 1.43 1.33 0.92 1.67 0.85 2.01 1.92 -4.79%
  YoY % 7.52% 44.57% -44.91% 96.47% -57.71% 4.69% -
  Horiz. % 74.48% 69.27% 47.92% 86.98% 44.27% 104.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

468  498  485  821 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 PWORTH 0.04+0.005 
 LUSTER 0.145+0.015 
 SAPNRG 0.125-0.01 
 XOX 0.27-0.005 
 MINHO-WC 0.19+0.12 
 BORNOIL 0.065-0.005 
 NETX 0.020.00 
 RGB 0.165+0.005 
 LAMBO 0.060.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers