Highlights

[HARTA] YoY TTM 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 -     2.62%    YoY -     22.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,827,879 2,405,638 1,822,086 1,498,337 1,145,960 1,107,160 1,032,034 18.28%
  YoY % 17.55% 32.03% 21.61% 30.75% 3.50% 7.28% -
  Horiz. % 274.01% 233.10% 176.55% 145.18% 111.04% 107.28% 100.00%
PBT 551,866 526,810 348,720 316,878 276,881 309,162 305,882 10.33%
  YoY % 4.76% 51.07% 10.05% 14.45% -10.44% 1.07% -
  Horiz. % 180.42% 172.23% 114.00% 103.59% 90.52% 101.07% 100.00%
Tax -95,648 -86,621 -65,306 -59,118 -66,674 -75,437 -70,829 5.13%
  YoY % -10.42% -32.64% -10.47% 11.33% 11.62% -6.51% -
  Horiz. % 135.04% 122.30% 92.20% 83.47% 94.13% 106.51% 100.00%
NP 456,218 440,189 283,414 257,760 210,207 233,725 235,053 11.68%
  YoY % 3.64% 55.32% 9.95% 22.62% -10.06% -0.56% -
  Horiz. % 194.09% 187.27% 120.57% 109.66% 89.43% 99.44% 100.00%
NP to SH 456,204 439,395 283,044 257,428 209,733 233,218 234,722 11.71%
  YoY % 3.83% 55.24% 9.95% 22.74% -10.07% -0.64% -
  Horiz. % 194.36% 187.20% 120.59% 109.67% 89.35% 99.36% 100.00%
Tax Rate 17.33 % 16.44 % 18.73 % 18.66 % 24.08 % 24.40 % 23.16 % -4.72%
  YoY % 5.41% -12.23% 0.38% -22.51% -1.31% 5.35% -
  Horiz. % 74.83% 70.98% 80.87% 80.57% 103.97% 105.35% 100.00%
Total Cost 2,371,661 1,965,449 1,538,672 1,240,577 935,753 873,435 796,981 19.92%
  YoY % 20.67% 27.74% 24.03% 32.58% 7.13% 9.59% -
  Horiz. % 297.58% 246.61% 193.06% 155.66% 117.41% 109.59% 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 282,350 230,743 131,353 114,744 65,063 107,186 102,362 18.42%
  YoY % 22.37% 75.67% 14.47% 76.36% -39.30% 4.71% -
  Horiz. % 275.83% 225.42% 128.32% 112.10% 63.56% 104.71% 100.00%
Div Payout % 61.89 % 52.51 % 46.41 % 44.57 % 31.02 % 45.96 % 43.61 % 6.01%
  YoY % 17.86% 13.14% 4.13% 43.68% -32.51% 5.39% -
  Horiz. % 141.92% 120.41% 106.42% 102.20% 71.13% 105.39% 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 16.13 % 18.30 % 15.55 % 17.20 % 18.34 % 21.11 % 22.78 % -5.59%
  YoY % -11.86% 17.68% -9.59% -6.22% -13.12% -7.33% -
  Horiz. % 70.81% 80.33% 68.26% 75.50% 80.51% 92.67% 100.00%
ROE 20.47 % 22.15 % 16.85 % 17.14 % 26.99 % 24.75 % 30.67 % -6.51%
  YoY % -7.58% 31.45% -1.69% -36.49% 9.05% -19.30% -
  Horiz. % 66.74% 72.22% 54.94% 55.89% 88.00% 80.70% 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 85.02 72.76 111.04 91.28 147.48 149.33 141.15 -8.10%
  YoY % 16.85% -34.47% 21.65% -38.11% -1.24% 5.80% -
  Horiz. % 60.23% 51.55% 78.67% 64.67% 104.48% 105.80% 100.00%
EPS 13.72 13.29 17.25 15.68 26.99 31.46 32.10 -13.20%
  YoY % 3.24% -22.96% 10.01% -41.90% -14.21% -1.99% -
  Horiz. % 42.74% 41.40% 53.74% 48.85% 84.08% 98.01% 100.00%
DPS 8.50 6.98 8.00 6.99 8.37 14.50 14.00 -7.98%
  YoY % 21.78% -12.75% 14.45% -16.49% -42.28% 3.57% -
  Horiz. % 60.71% 49.86% 57.14% 49.93% 59.79% 103.57% 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 - 3,381,714
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.62 71.14 53.88 44.31 33.89 32.74 30.52 18.28%
  YoY % 17.54% 32.03% 21.60% 30.75% 3.51% 7.27% -
  Horiz. % 273.98% 233.09% 176.54% 145.18% 111.04% 107.27% 100.00%
EPS 13.49 12.99 8.37 7.61 6.20 6.90 6.94 11.71%
  YoY % 3.85% 55.20% 9.99% 22.74% -10.14% -0.58% -
  Horiz. % 194.38% 187.18% 120.61% 109.65% 89.34% 99.42% 100.00%
DPS 8.35 6.82 3.88 3.39 1.92 3.17 3.03 18.40%
  YoY % 22.43% 75.77% 14.45% 76.56% -39.43% 4.62% -
  Horiz. % 275.58% 225.08% 128.05% 111.88% 63.37% 104.62% 100.00%
NAPS 0.6590 0.5866 0.4968 0.4442 0.2298 0.2787 0.2263 19.49%
  YoY % 12.34% 18.08% 11.84% 93.30% -17.55% 23.16% -
  Horiz. % 291.21% 259.21% 219.53% 196.29% 101.55% 123.16% 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 5.45 8.31 4.47 5.31 5.88 4.59 3.50 7.66%
  YoY % -34.42% 85.91% -15.82% -9.69% 28.10% 31.14% -
  Horiz. % 155.71% 237.43% 127.71% 151.71% 168.00% 131.14% 100.00%
P/EPS 33.76 45.52 28.75 30.92 32.12 21.78 15.39 13.98%
  YoY % -25.83% 58.33% -7.02% -3.74% 47.47% 41.52% -
  Horiz. % 219.36% 295.78% 186.81% 200.91% 208.71% 141.52% 100.00%
EY 2.96 2.20 3.48 3.23 3.11 4.59 6.50 -12.28%
  YoY % 34.55% -36.78% 7.74% 3.86% -32.24% -29.38% -
  Horiz. % 45.54% 33.85% 53.54% 49.69% 47.85% 70.62% 100.00%
DY 1.84 1.15 1.61 1.44 0.97 2.12 2.83 -6.92%
  YoY % 60.00% -28.57% 11.81% 48.45% -54.25% -25.09% -
  Horiz. % 65.02% 40.64% 56.89% 50.88% 34.28% 74.91% 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 5.94 8.25 4.85 4.54 5.57 4.03 3.86 7.44%
  YoY % -28.00% 70.10% 6.83% -18.49% 38.21% 4.40% -
  Horiz. % 153.89% 213.73% 125.65% 117.62% 144.30% 104.40% 100.00%
P/EPS 36.82 45.15 31.25 26.40 30.45 19.14 16.98 13.76%
  YoY % -18.45% 44.48% 18.37% -13.30% 59.09% 12.72% -
  Horiz. % 216.84% 265.90% 184.04% 155.48% 179.33% 112.72% 100.00%
EY 2.72 2.21 3.20 3.79 3.28 5.23 5.89 -12.08%
  YoY % 23.08% -30.94% -15.57% 15.55% -37.28% -11.21% -
  Horiz. % 46.18% 37.52% 54.33% 64.35% 55.69% 88.79% 100.00%
DY 1.68 1.16 1.48 1.69 1.02 2.41 2.57 -6.84%
  YoY % 44.83% -21.62% -12.43% 65.69% -57.68% -6.23% -
  Horiz. % 65.37% 45.14% 57.59% 65.76% 39.69% 93.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
5. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers