Highlights

[HARTA] YoY TTM Result on 2018-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 15-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     6.60%    YoY -     55.24%
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 - 3,372,159
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.86 71.34 54.03 44.43 33.98 32.83 30.60 18.29%
  YoY % 17.55% 32.04% 21.61% 30.75% 3.50% 7.29% -
  Horiz. % 274.05% 233.14% 176.57% 145.20% 111.05% 107.29% 100.00%
EPS 13.53 13.03 8.39 7.63 6.22 6.92 6.96 11.71%
  YoY % 3.84% 55.30% 9.96% 22.67% -10.12% -0.57% -
  Horiz. % 194.40% 187.21% 120.55% 109.63% 89.37% 99.43% 100.00%
DPS 8.37 6.84 3.90 3.40 1.93 3.18 3.04 18.38%
  YoY % 22.37% 75.38% 14.71% 76.17% -39.31% 4.61% -
  Horiz. % 275.33% 225.00% 128.29% 111.84% 63.49% 104.61% 100.00%
NAPS 0.6608 0.5883 0.4982 0.4455 0.2304 0.2795 0.2270 19.48%
  YoY % 12.32% 18.09% 11.83% 93.36% -17.57% 23.13% -
  Horiz. % 291.10% 259.16% 219.47% 196.26% 101.50% 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 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers