[HARTA] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

09-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 9.62%

YoY- 9.93%

Quarter Report

HHB 4Q FY2017 Financial Results_170509.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	2,385,062	2,371,316	2,404,164	1,821,873	1,726,785	1,677,604	1,607,308	30.00%
YoY %	0.58%	-1.37%	31.96%	5.51%	2.93%	4.37%	-	-
Horiz. %	148.39%	147.53%	149.58%	113.35%	107.43%	104.37%	100.00%	-
PBT	522,450	505,962	462,944	348,977	306,953	303,776	272,516	54.14%
YoY %	3.26%	9.29%	32.66%	13.69%	1.05%	11.47%	-	-
Horiz. %	191.71%	185.66%	169.88%	128.06%	112.64%	111.47%	100.00%	-
Tax	-91,397	-85,628	-77,228	-65,660	-48,320	-48,626	-46,924	55.77%
YoY %	-6.74%	-10.88%	-17.62%	-35.89%	0.63%	-3.63%	-	-
Horiz. %	194.78%	182.48%	164.58%	139.93%	102.98%	103.63%	100.00%	-
NP	431,053	420,334	385,716	283,317	258,633	255,150	225,592	53.80%
YoY %	2.55%	8.97%	36.14%	9.54%	1.37%	13.10%	-	-
Horiz. %	191.08%	186.32%	170.98%	125.59%	114.65%	113.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,332	419,452	385,544	283,001	258,156	254,782	224,704	54.03%
YoY %	2.59%	8.79%	36.23%	9.62%	1.32%	13.39%	-	-
Horiz. %	191.51%	186.67%	171.58%	125.94%	114.89%	113.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.49%	16.92%	16.68%	18.81%	15.74%	16.01%	17.22%	-
YoY %	3.37%	1.44%	-11.32%	19.50%	-1.69%	-7.03%	-	-
Horiz. %	101.57%	98.26%	96.86%	109.23%	91.41%	92.97%	100.00%	-
Total Cost	1,954,009	1,950,982	2,018,448	1,538,556	1,468,152	1,422,454	1,381,716	25.91%
YoY %	0.16%	-3.34%	31.19%	4.80%	3.21%	2.95%	-	-
Horiz. %	141.42%	141.20%	146.08%	111.35%	106.26%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,930,255	1,849,699	1,757,877	837,311	1,614,897	1,575,971	1,531,863	16.61%
YoY %	4.36%	5.22%	109.94%	-48.15%	2.47%	2.88%	-	-
Horiz. %	126.01%	120.75%	114.75%	54.66%	105.42%	102.88%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	219,972	197,161	164,487	65,671	131,265	131,330	131,405	40.85%
YoY %	11.57%	19.86%	150.47%	-49.97%	-0.05%	-0.06%	-	-
Horiz. %	167.40%	150.04%	125.18%	49.98%	99.89%	99.94%	100.00%	-
Div Payout %	51.12%	47.00%	42.66%	23.21%	50.85%	51.55%	58.48%	-
YoY %	8.77%	10.17%	83.80%	-54.36%	-1.36%	-11.85%	-	-
Horiz. %	87.41%	80.37%	72.95%	39.69%	86.95%	88.15%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,930,255	1,849,699	1,757,877	837,311	1,614,897	1,575,971	1,531,863	16.61%
YoY %	4.36%	5.22%	109.94%	-48.15%	2.47%	2.88%	-	-
Horiz. %	126.01%	120.75%	114.75%	54.66%	105.42%	102.88%	100.00%	-
NOSH	1,652,132	1,650,201	1,643,964	1,641,786	1,640,822	1,641,636	1,642,573	0.38%
YoY %	0.12%	0.38%	0.13%	0.06%	-0.05%	-0.06%	-	-
Horiz. %	100.58%	100.46%	100.08%	99.95%	99.89%	99.94%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	18.07%	17.73%	16.04%	15.55%	14.98%	15.21%	14.04%	-
YoY %	1.92%	10.54%	3.15%	3.81%	-1.51%	8.33%	-	-
Horiz. %	128.70%	126.28%	114.25%	110.75%	106.70%	108.33%	100.00%	-
ROE	22.29%	22.68%	21.93%	33.80%	15.99%	16.17%	14.67%	-
YoY %	-1.72%	3.42%	-35.12%	111.38%	-1.11%	10.22%	-	-
Horiz. %	151.94%	154.60%	149.49%	230.40%	109.00%	110.22%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	144.57	144.33	146.16	110.97	105.24	102.19	97.85	29.62%
YoY %	0.17%	-1.25%	31.71%	5.44%	2.98%	4.44%	-	-
Horiz. %	147.75%	147.50%	149.37%	113.41%	107.55%	104.44%	100.00%	-
EPS	26.08	25.44	23.44	8.62	15.73	15.52	13.68	53.56%
YoY %	2.52%	8.53%	171.93%	-45.20%	1.35%	13.45%	-	-
Horiz. %	190.64%	185.96%	171.35%	63.01%	114.99%	113.45%	100.00%	-
DPS	13.33	12.00	10.00	4.00	8.00	8.00	8.00	40.41%
YoY %	11.08%	20.00%	150.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	166.62%	150.00%	125.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.17	1.1258	1.0687	0.51	0.9842	0.96	0.9326	16.27%
YoY %	3.93%	5.34%	109.55%	-48.18%	2.52%	2.94%	-	-
Horiz. %	125.46%	120.72%	114.59%	54.69%	105.53%	102.94%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,640,862
RPS	69.58	69.18	70.14	53.15	50.38	48.94	46.89	30.00%
YoY %	0.58%	-1.37%	31.97%	5.50%	2.94%	4.37%	-	-
Horiz. %	148.39%	147.54%	149.58%	113.35%	107.44%	104.37%	100.00%	-
EPS	12.55	12.24	11.25	8.26	7.53	7.43	6.56	53.92%
YoY %	2.53%	8.80%	36.20%	9.69%	1.35%	13.26%	-	-
Horiz. %	191.31%	186.59%	171.49%	125.91%	114.79%	113.26%	100.00%	-
DPS	6.42	5.75	4.80	1.92	3.83	3.83	3.83	40.97%
YoY %	11.65%	19.79%	150.00%	-49.87%	0.00%	0.00%	-	-
Horiz. %	167.62%	150.13%	125.33%	50.13%	100.00%	100.00%	100.00%	-
NAPS	0.5631	0.5396	0.5129	0.2443	0.4711	0.4598	0.4469	16.60%
YoY %	4.36%	5.21%	109.95%	-48.14%	2.46%	2.89%	-	-
Horiz. %	126.00%	120.74%	114.77%	54.67%	105.42%	102.89%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	10.68	6.96	7.38	4.96	4.83	4.64	4.33	-
P/RPS	7.39	4.82	5.05	4.47	4.59	4.54	4.43	40.52%
YoY %	53.32%	-4.55%	12.98%	-2.61%	1.10%	2.48%	-	-
Horiz. %	166.82%	108.80%	114.00%	100.90%	103.61%	102.48%	100.00%	-
P/EPS	40.94	27.26	31.49	28.77	30.70	29.90	31.65	18.66%
YoY %	50.18%	-13.43%	9.45%	-6.29%	2.68%	-5.53%	-	-
Horiz. %	129.35%	86.13%	99.49%	90.90%	97.00%	94.47%	100.00%	-
EY	2.44	3.67	3.18	3.48	3.26	3.34	3.16	-15.79%
YoY %	-33.51%	15.41%	-8.62%	6.75%	-2.40%	5.70%	-	-
Horiz. %	77.22%	116.14%	100.63%	110.13%	103.16%	105.70%	100.00%	-
DY	1.25	1.72	1.36	0.81	1.66	1.72	1.85	-22.94%
YoY %	-27.33%	26.47%	67.90%	-51.20%	-3.49%	-7.03%	-	-
Horiz. %	67.57%	92.97%	73.51%	43.78%	89.73%	92.97%	100.00%	-
P/NAPS	9.13	6.18	6.91	9.73	4.91	4.83	4.64	56.83%
YoY %	47.73%	-10.56%	-28.98%	98.17%	1.66%	4.09%	-	-
Horiz. %	196.77%	133.19%	148.92%	209.70%	105.82%	104.09%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	06/02/18	28/12/17	08/08/17	09/05/17	14/02/17	08/11/16	02/08/16	-
Price	10.84	10.82	7.15	5.39	4.75	4.78	4.24	-
P/RPS	7.50	7.50	4.89	4.86	4.51	4.68	4.33	44.08%
YoY %	0.00%	53.37%	0.62%	7.76%	-3.63%	8.08%	-	-
Horiz. %	173.21%	173.21%	112.93%	112.24%	104.16%	108.08%	100.00%	-
P/EPS	41.56	42.38	30.50	31.27	30.19	30.80	30.99	21.54%
YoY %	-1.93%	38.95%	-2.46%	3.58%	-1.98%	-0.61%	-	-
Horiz. %	134.11%	136.75%	98.42%	100.90%	97.42%	99.39%	100.00%	-
EY	2.41	2.36	3.28	3.20	3.31	3.25	3.23	-17.69%
YoY %	2.12%	-28.05%	2.50%	-3.32%	1.85%	0.62%	-	-
Horiz. %	74.61%	73.07%	101.55%	99.07%	102.48%	100.62%	100.00%	-
DY	1.23	1.11	1.40	0.74	1.68	1.67	1.89	-24.84%
YoY %	10.81%	-20.71%	89.19%	-55.95%	0.60%	-11.64%	-	-
Horiz. %	65.08%	58.73%	74.07%	39.15%	88.89%	88.36%	100.00%	-
P/NAPS	9.26	9.61	6.69	10.57	4.83	4.98	4.55	60.38%
YoY %	-3.64%	43.65%	-36.71%	118.84%	-3.01%	9.45%	-	-
Horiz. %	203.52%	211.21%	147.03%	232.31%	106.15%	109.45%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 12:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 11:35:00

OBV

5 Mins

BUY

2024-05-15 10:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 10:30:00

TURTLE SYSTEM 55

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

TOPGLOV

TOP GLOVE CORPORATION BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

545

MPI

MALAYSIAN PACIFIC INDUSTRIES

518

PTRANS

PERAK TRANSIT BERHAD

503

HLIND

HONG LEONG INDUSTRIES BHD

481

GENTING

GENTING BHD

430

SENDAI

EVERSENDAI CORPORATION BERHAD

420

YTL

YTL CORPORATION BHD

373

HARTA

HARTALEGA HOLDINGS BHD

370

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

MYEG

1.03

+0.05

107,245,000

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

JAKS

0.125

-0.005

54,267,000

HLT

0.215

+0.04

53,674,900

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

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