[HARTA] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

08-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- 36.23%

YoY- 71.58%

Quarter Report

HHB 1Q FY2018 Financial Results_170808.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	2,405,638	2,385,062	2,371,316	2,404,164	1,821,873	1,726,785	1,677,604	27.19%
YoY %	0.86%	0.58%	-1.37%	31.96%	5.51%	2.93%	-	-
Horiz. %	143.40%	142.17%	141.35%	143.31%	108.60%	102.93%	100.00%	-
PBT	526,810	522,450	505,962	462,944	348,977	306,953	303,776	44.39%
YoY %	0.83%	3.26%	9.29%	32.66%	13.69%	1.05%	-	-
Horiz. %	173.42%	171.99%	166.56%	152.40%	114.88%	101.05%	100.00%	-
Tax	-86,621	-91,397	-85,628	-77,228	-65,660	-48,320	-48,626	47.00%
YoY %	5.23%	-6.74%	-10.88%	-17.62%	-35.89%	0.63%	-	-
Horiz. %	178.14%	187.96%	176.10%	158.82%	135.03%	99.37%	100.00%	-
NP	440,189	431,053	420,334	385,716	283,317	258,633	255,150	43.89%
YoY %	2.12%	2.55%	8.97%	36.14%	9.54%	1.37%	-	-
Horiz. %	172.52%	168.94%	164.74%	151.17%	111.04%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	439,395	430,332	419,452	385,544	283,001	258,156	254,782	43.85%
YoY %	2.11%	2.59%	8.79%	36.23%	9.62%	1.32%	-	-
Horiz. %	172.46%	168.90%	164.63%	151.32%	111.08%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.44%	17.49%	16.92%	16.68%	18.81%	15.74%	16.01%	-
YoY %	-6.00%	3.37%	1.44%	-11.32%	19.50%	-1.69%	-	-
Horiz. %	102.69%	109.24%	105.68%	104.18%	117.49%	98.31%	100.00%	-
Total Cost	1,965,449	1,954,009	1,950,982	2,018,448	1,538,556	1,468,152	1,422,454	24.07%
YoY %	0.59%	0.16%	-3.34%	31.19%	4.80%	3.21%	-	-
Horiz. %	138.17%	137.37%	137.16%	141.90%	108.16%	103.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,983,748	1,930,255	1,849,699	1,757,877	837,311	1,614,897	1,575,971	16.59%
YoY %	2.77%	4.36%	5.22%	109.94%	-48.15%	2.47%	-	-
Horiz. %	125.87%	122.48%	117.37%	111.54%	53.13%	102.47%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	231,437	219,972	197,161	164,487	65,671	131,265	131,330	45.94%
YoY %	5.21%	11.57%	19.86%	150.47%	-49.97%	-0.05%	-	-
Horiz. %	176.23%	167.50%	150.13%	125.25%	50.00%	99.95%	100.00%	-
Div Payout %	52.67%	51.12%	47.00%	42.66%	23.21%	50.85%	51.55%	-
YoY %	3.03%	8.77%	10.17%	83.80%	-54.36%	-1.36%	-	-
Horiz. %	102.17%	99.17%	91.17%	82.75%	45.02%	98.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,983,748	1,930,255	1,849,699	1,757,877	837,311	1,614,897	1,575,971	16.59%
YoY %	2.77%	4.36%	5.22%	109.94%	-48.15%	2.47%	-	-
Horiz. %	125.87%	122.48%	117.37%	111.54%	53.13%	102.47%	100.00%	-
NOSH	3,311,965	1,652,132	1,650,201	1,643,964	1,641,786	1,640,822	1,641,636	59.73%
YoY %	100.47%	0.12%	0.38%	0.13%	0.06%	-0.05%	-	-
Horiz. %	201.75%	100.64%	100.52%	100.14%	100.01%	99.95%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	18.30%	18.07%	17.73%	16.04%	15.55%	14.98%	15.21%	-
YoY %	1.27%	1.92%	10.54%	3.15%	3.81%	-1.51%	-	-
Horiz. %	120.32%	118.80%	116.57%	105.46%	102.24%	98.49%	100.00%	-
ROE	22.15%	22.29%	22.68%	21.93%	33.80%	15.99%	16.17%	-
YoY %	-0.63%	-1.72%	3.42%	-35.12%	111.38%	-1.11%	-	-
Horiz. %	136.98%	137.85%	140.26%	135.62%	209.03%	98.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	72.76	144.57	144.33	146.16	110.97	105.24	102.19	-20.28%
YoY %	-49.67%	0.17%	-1.25%	31.71%	5.44%	2.98%	-	-
Horiz. %	71.20%	141.47%	141.24%	143.03%	108.59%	102.98%	100.00%	-
EPS	13.29	26.08	25.44	23.44	8.62	15.73	15.52	-9.83%
YoY %	-49.04%	2.52%	8.53%	171.93%	-45.20%	1.35%	-	-
Horiz. %	85.63%	168.04%	163.92%	151.03%	55.54%	101.35%	100.00%	-
DPS	7.00	13.33	12.00	10.00	4.00	8.00	8.00	-8.52%
YoY %	-47.49%	11.08%	20.00%	150.00%	-50.00%	0.00%	-	-
Horiz. %	87.50%	166.62%	150.00%	125.00%	50.00%	100.00%	100.00%	-
NAPS	0.60	1.17	1.1258	1.0687	0.51	0.9842	0.96	-26.92%
YoY %	-48.72%	3.93%	5.34%	109.55%	-48.18%	2.52%	-	-
Horiz. %	62.50%	121.88%	117.27%	111.32%	53.12%	102.52%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,643,964
RPS	70.18	69.58	69.18	70.14	53.15	50.38	48.94	27.19%
YoY %	0.86%	0.58%	-1.37%	31.97%	5.50%	2.94%	-	-
Horiz. %	143.40%	142.17%	141.36%	143.32%	108.60%	102.94%	100.00%	-
EPS	12.82	12.55	12.24	11.25	8.26	7.53	7.43	43.90%
YoY %	2.15%	2.53%	8.80%	36.20%	9.69%	1.35%	-	-
Horiz. %	172.54%	168.91%	164.74%	151.41%	111.17%	101.35%	100.00%	-
DPS	6.75	6.42	5.75	4.80	1.92	3.83	3.83	45.95%
YoY %	5.14%	11.65%	19.79%	150.00%	-49.87%	0.00%	-	-
Horiz. %	176.24%	167.62%	150.13%	125.33%	50.13%	100.00%	100.00%	-
NAPS	0.5788	0.5631	0.5396	0.5129	0.2443	0.4711	0.4598	16.60%
YoY %	2.79%	4.36%	5.21%	109.95%	-48.14%	2.46%	-	-
Horiz. %	125.88%	122.47%	117.36%	111.55%	53.13%	102.46%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	6.05	10.68	6.96	7.38	4.96	4.83	4.64	-
P/RPS	8.31	7.39	4.82	5.05	4.47	4.59	4.54	49.68%
YoY %	12.45%	53.32%	-4.55%	12.98%	-2.61%	1.10%	-	-
Horiz. %	183.04%	162.78%	106.17%	111.23%	98.46%	101.10%	100.00%	-
P/EPS	45.52	40.94	27.26	31.49	28.77	30.70	29.90	32.37%
YoY %	11.19%	50.18%	-13.43%	9.45%	-6.29%	2.68%	-	-
Horiz. %	152.24%	136.92%	91.17%	105.32%	96.22%	102.68%	100.00%	-
EY	2.20	2.44	3.67	3.18	3.48	3.26	3.34	-24.31%
YoY %	-9.84%	-33.51%	15.41%	-8.62%	6.75%	-2.40%	-	-
Horiz. %	65.87%	73.05%	109.88%	95.21%	104.19%	97.60%	100.00%	-
DY	1.16	1.25	1.72	1.36	0.81	1.66	1.72	-23.11%
YoY %	-7.20%	-27.33%	26.47%	67.90%	-51.20%	-3.49%	-	-
Horiz. %	67.44%	72.67%	100.00%	79.07%	47.09%	96.51%	100.00%	-
P/NAPS	10.08	9.13	6.18	6.91	9.73	4.91	4.83	63.38%
YoY %	10.41%	47.73%	-10.56%	-28.98%	98.17%	1.66%	-	-
Horiz. %	208.70%	189.03%	127.95%	143.06%	201.45%	101.66%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	15/05/18	06/02/18	28/12/17	08/08/17	09/05/17	14/02/17	08/11/16	-
Price	6.00	10.84	10.82	7.15	5.39	4.75	4.78	-
P/RPS	8.25	7.50	7.50	4.89	4.86	4.51	4.68	45.97%
YoY %	10.00%	0.00%	53.37%	0.62%	7.76%	-3.63%	-	-
Horiz. %	176.28%	160.26%	160.26%	104.49%	103.85%	96.37%	100.00%	-
P/EPS	45.15	41.56	42.38	30.50	31.27	30.19	30.80	29.07%
YoY %	8.64%	-1.93%	38.95%	-2.46%	3.58%	-1.98%	-	-
Horiz. %	146.59%	134.94%	137.60%	99.03%	101.53%	98.02%	100.00%	-
EY	2.21	2.41	2.36	3.28	3.20	3.31	3.25	-22.68%
YoY %	-8.30%	2.12%	-28.05%	2.50%	-3.32%	1.85%	-	-
Horiz. %	68.00%	74.15%	72.62%	100.92%	98.46%	101.85%	100.00%	-
DY	1.17	1.23	1.11	1.40	0.74	1.68	1.67	-21.13%
YoY %	-4.88%	10.81%	-20.71%	89.19%	-55.95%	0.60%	-	-
Horiz. %	70.06%	73.65%	66.47%	83.83%	44.31%	100.60%	100.00%	-
P/NAPS	10.00	9.26	9.61	6.69	10.57	4.83	4.98	59.23%
YoY %	7.99%	-3.64%	43.65%	-36.71%	118.84%	-3.01%	-	-
Horiz. %	200.80%	185.94%	192.97%	134.34%	212.25%	96.99%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:20:00

OBV

5 Mins

SELL

2024-05-14 11:50:00

EMA 5

5 Mins

SELL

2024-05-14 11:35:00

EMA 5

5 Mins

BUY

2024-05-14 10:30:00

ADX

30 Mins

BUY

2024-05-14 10:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

249

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

HSI-CXG

0.21

0.00

278,206,400

MMAG-WC

0.145

-0.01

177,049,900

INIX-OR

0.02

0.00

141,839,900

FPHB

0.41

+0.17

140,819,300

HSI-HUZ

0.235

-0.005

108,254,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

72,892,500

PMHLDG

0.33

+0.045

60,394,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.10

0.00

49,853,800

More active Stocks

PTT

1.91

+0.34

3,054,100

UTDPLT

25.60

+0.24

256,200

MPI

32.30

+0.22

253,200

CARLSBG

19.66

+0.22

173,600

MTEC

1.36

+0.19

14,326,400

CRESNDO

3.63

+0.18

890,800

FPHB

0.41

+0.17

140,819,300

PIE

6.08

+0.17

712,900

HSI-CV5

1.09

+0.15

11,600

BNASTRA

1.83

+0.13

2,425,000

More gainer Stocks

ALLIANZ

21.38

-0.38

66,800

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.30

-0.19

4,636,300

GESHEN

4.12

-0.18

146,300

HLFG

17.58

-0.14

124,800

APOLLO

6.86

-0.13

12,600

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More