[HARTA] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

12-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- -0.76%

YoY- 13.04%

Quarter Report

HHB 3Q FY2019 Financial Results_20190212.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	2,699,050	2,560,404	2,827,879	2,858,653	2,841,194	2,825,412	2,405,638	7.96%
YoY %	5.42%	-9.46%	-1.08%	0.61%	0.56%	17.45%	-	-
Horiz. %	112.20%	106.43%	117.55%	118.83%	118.11%	117.45%	100.00%	-
PBT	517,962	486,616	551,866	584,248	576,370	583,332	526,810	-1.12%
YoY %	6.44%	-11.82%	-5.54%	1.37%	-1.19%	10.73%	-	-
Horiz. %	98.32%	92.37%	104.76%	110.90%	109.41%	110.73%	100.00%	-
Tax	-121,042	-109,600	-95,648	-97,842	-85,432	-82,980	-86,621	24.96%
YoY %	-10.44%	-14.59%	2.24%	-14.53%	-2.95%	4.20%	-	-
Horiz. %	139.74%	126.53%	110.42%	112.95%	98.63%	95.80%	100.00%	-
NP	396,920	377,016	456,218	486,405	490,938	500,352	440,189	-6.65%
YoY %	5.28%	-17.36%	-6.21%	-0.92%	-1.88%	13.67%	-	-
Horiz. %	90.17%	85.65%	103.64%	110.50%	111.53%	113.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,860	376,252	456,204	486,458	490,178	499,492	439,395	-6.71%
YoY %	5.21%	-17.53%	-6.22%	-0.76%	-1.86%	13.68%	-	-
Horiz. %	90.09%	85.63%	103.83%	110.71%	111.56%	113.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.37%	22.52%	17.33%	16.75%	14.82%	14.23%	16.44%	-
YoY %	3.77%	29.95%	3.46%	13.02%	4.15%	-13.44%	-	-
Horiz. %	142.15%	136.98%	105.41%	101.89%	90.15%	86.56%	100.00%	-
Total Cost	2,302,130	2,183,388	2,371,661	2,372,248	2,350,256	2,325,060	1,965,449	11.10%
YoY %	5.44%	-7.94%	-0.02%	0.94%	1.08%	18.30%	-	-
Horiz. %	117.13%	111.09%	120.67%	120.70%	119.58%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	11.93%
YoY %	1.65%	3.73%	1.57%	3.22%	3.40%	3.63%	-	-
Horiz. %	118.45%	116.53%	112.34%	110.60%	107.15%	103.63%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	248,399	254,607	282,716	292,544	292,281	291,794	231,437	4.82%
YoY %	-2.44%	-9.94%	-3.36%	0.09%	0.17%	26.08%	-	-
Horiz. %	107.33%	110.01%	122.16%	126.40%	126.29%	126.08%	100.00%	-
Div Payout %	62.75%	67.67%	61.97%	60.14%	59.63%	58.42%	52.67%	-
YoY %	-7.27%	9.20%	3.04%	0.86%	2.07%	10.92%	-	-
Horiz. %	119.14%	128.48%	117.66%	114.18%	113.21%	110.92%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	11.93%
YoY %	1.65%	3.73%	1.57%	3.22%	3.40%	3.63%	-	-
Horiz. %	118.45%	116.53%	112.34%	110.60%	107.15%	103.63%	100.00%	-
NOSH	3,360,004	3,346,172	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	0.96%
YoY %	0.41%	0.03%	0.44%	0.19%	0.34%	0.03%	-	-
Horiz. %	101.45%	101.03%	101.00%	100.56%	100.37%	100.03%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	14.71%	14.72%	16.13%	17.02%	17.28%	17.71%	18.30%	-
YoY %	-0.07%	-8.74%	-5.23%	-1.50%	-2.43%	-3.22%	-	-
Horiz. %	80.38%	80.44%	88.14%	93.01%	94.43%	96.78%	100.00%	-
ROE	16.85%	16.28%	20.47%	22.17%	23.06%	24.30%	22.15%	-
YoY %	3.50%	-20.47%	-7.67%	-3.86%	-5.10%	9.71%	-	-
Horiz. %	76.07%	73.50%	92.42%	100.09%	104.11%	109.71%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	80.41	76.43	85.02	85.99	85.54	85.21	72.76	6.88%
YoY %	5.21%	-10.10%	-1.13%	0.53%	0.39%	17.11%	-	-
Horiz. %	110.51%	105.04%	116.85%	118.18%	117.56%	117.11%	100.00%	-
EPS	11.80	11.24	13.72	14.63	14.76	15.08	13.29	-7.61%
YoY %	4.98%	-18.08%	-6.22%	-0.88%	-2.12%	13.47%	-	-
Horiz. %	88.79%	84.57%	103.24%	110.08%	111.06%	113.47%	100.00%	-
DPS	7.40	7.60	8.50	8.80	8.80	8.80	7.00	3.77%
YoY %	-2.63%	-10.59%	-3.41%	0.00%	0.00%	25.71%	-	-
Horiz. %	105.71%	108.57%	121.43%	125.71%	125.71%	125.71%	100.00%	-
NAPS	0.70	0.69	0.67	0.66	0.64	0.62	0.60	10.81%
YoY %	1.45%	2.99%	1.52%	3.12%	3.23%	3.33%	-	-
Horiz. %	116.67%	115.00%	111.67%	110.00%	106.67%	103.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,330,525
RPS	78.74	74.70	82.50	83.40	82.89	82.43	70.18	7.96%
YoY %	5.41%	-9.45%	-1.08%	0.62%	0.56%	17.46%	-	-
Horiz. %	112.20%	106.44%	117.55%	118.84%	118.11%	117.46%	100.00%	-
EPS	11.55	10.98	13.31	14.19	14.30	14.57	12.82	-6.71%
YoY %	5.19%	-17.51%	-6.20%	-0.77%	-1.85%	13.65%	-	-
Horiz. %	90.09%	85.65%	103.82%	110.69%	111.54%	113.65%	100.00%	-
DPS	7.25	7.43	8.25	8.53	8.53	8.51	6.75	4.87%
YoY %	-2.42%	-9.94%	-3.28%	0.00%	0.24%	26.07%	-	-
Horiz. %	107.41%	110.07%	122.22%	126.37%	126.37%	126.07%	100.00%	-
NAPS	0.6855	0.6744	0.6502	0.6401	0.6202	0.5998	0.5788	11.92%
YoY %	1.65%	3.72%	1.58%	3.21%	3.40%	3.63%	-	-
Horiz. %	118.43%	116.52%	112.34%	110.59%	107.15%	103.63%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	5.25	5.24	4.63	6.14	6.62	5.99	6.05	-
P/RPS	6.53	6.86	5.45	7.14	7.74	7.03	8.31	-14.83%
YoY %	-4.81%	25.87%	-23.67%	-7.75%	10.10%	-15.40%	-	-
Horiz. %	78.58%	82.55%	65.58%	85.92%	93.14%	84.60%	100.00%	-
P/EPS	44.52	46.66	33.76	41.96	44.86	39.76	45.52	-1.46%
YoY %	-4.59%	38.21%	-19.54%	-6.46%	12.83%	-12.65%	-	-
Horiz. %	97.80%	102.50%	74.17%	92.18%	98.55%	87.35%	100.00%	-
EY	2.25	2.14	2.96	2.38	2.23	2.51	2.20	1.50%
YoY %	5.14%	-27.70%	24.37%	6.73%	-11.16%	14.09%	-	-
Horiz. %	102.27%	97.27%	134.55%	108.18%	101.36%	114.09%	100.00%	-
DY	1.41	1.45	1.84	1.43	1.33	1.47	1.16	13.88%
YoY %	-2.76%	-21.20%	28.67%	7.52%	-9.52%	26.72%	-	-
Horiz. %	121.55%	125.00%	158.62%	123.28%	114.66%	126.72%	100.00%	-
P/NAPS	7.50	7.59	6.91	9.30	10.34	9.66	10.08	-17.87%
YoY %	-1.19%	9.84%	-25.70%	-10.06%	7.04%	-4.17%	-	-
Horiz. %	74.40%	75.30%	68.55%	92.26%	102.58%	95.83%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	06/08/19	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	-
Price	5.47	5.05	5.05	5.45	6.31	6.17	6.00	-
P/RPS	6.80	6.61	5.94	6.34	7.38	7.24	8.25	-12.07%
YoY %	2.87%	11.28%	-6.31%	-14.09%	1.93%	-12.24%	-	-
Horiz. %	82.42%	80.12%	72.00%	76.85%	89.45%	87.76%	100.00%	-
P/EPS	46.38	44.96	36.82	37.24	42.76	40.96	45.15	1.80%
YoY %	3.16%	22.11%	-1.13%	-12.91%	4.39%	-9.28%	-	-
Horiz. %	102.72%	99.58%	81.55%	82.48%	94.71%	90.72%	100.00%	-
EY	2.16	2.22	2.72	2.68	2.34	2.44	2.21	-1.51%
YoY %	-2.70%	-18.38%	1.49%	14.53%	-4.10%	10.41%	-	-
Horiz. %	97.74%	100.45%	123.08%	121.27%	105.88%	110.41%	100.00%	-
DY	1.35	1.50	1.68	1.61	1.39	1.43	1.17	10.00%
YoY %	-10.00%	-10.71%	4.35%	15.83%	-2.80%	22.22%	-	-
Horiz. %	115.38%	128.21%	143.59%	137.61%	118.80%	122.22%	100.00%	-
P/NAPS	7.81	7.32	7.54	8.26	9.86	9.95	10.00	-15.17%
YoY %	6.69%	-2.92%	-8.72%	-16.23%	-0.90%	-0.50%	-	-
Horiz. %	78.10%	73.20%	75.40%	82.60%	98.60%	99.50%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:30:00

ADX

10 Mins

BUY

2024-04-30 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 15:55:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-30 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-30 15:40:00

TURTLE SYSTEM 20

10 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

553

MYEG

MY E.G. SERVICES BHD

461

YTL

YTL CORPORATION BHD

371

PTRANS

PERAK TRANSIT BERHAD

363

MPI

MALAYSIAN PACIFIC INDUSTRIES

353

HLIND

HONG LEONG INDUSTRIES BHD

336

CAPITALA

CAPITAL A BERHAD

299

SAPNRG

SAPURA ENERGY BERHAD

236

TOPGLOV

TOP GLOVE CORPORATION BHD

221

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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