[HARTA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

07-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -71.58%

YoY- 29.56%

Quarter Report

HHB 1Q FY2019 Financial Results_180807.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	2,827,879	2,143,990	1,420,597	706,353	2,405,638	1,788,797	1,185,658	78.60%
YoY %	31.90%	50.92%	101.12%	-70.64%	34.48%	50.87%	-	-
Horiz. %	238.51%	180.83%	119.82%	59.57%	202.89%	150.87%	100.00%	-
PBT	551,866	438,186	288,185	145,833	526,810	391,838	252,981	68.28%
YoY %	25.94%	52.05%	97.61%	-72.32%	34.45%	54.89%	-	-
Horiz. %	218.15%	173.21%	113.92%	57.65%	208.24%	154.89%	100.00%	-
Tax	-95,648	-73,382	-42,716	-20,745	-86,621	-68,548	-42,814	70.97%
YoY %	-30.34%	-71.79%	-105.91%	76.05%	-26.37%	-60.11%	-	-
Horiz. %	223.40%	171.40%	99.77%	48.45%	202.32%	160.11%	100.00%	-
NP	456,218	364,804	245,469	125,088	440,189	323,290	210,167	67.72%
YoY %	25.06%	48.62%	96.24%	-71.58%	36.16%	53.83%	-	-
Horiz. %	217.07%	173.58%	116.80%	59.52%	209.45%	153.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	456,204	364,844	245,089	124,873	439,395	322,749	209,726	67.96%
YoY %	25.04%	48.86%	96.27%	-71.58%	36.14%	53.89%	-	-
Horiz. %	217.52%	173.96%	116.86%	59.54%	209.51%	153.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.33%	16.75%	14.82%	14.23%	16.44%	17.49%	16.92%	-
YoY %	3.46%	13.02%	4.15%	-13.44%	-6.00%	3.37%	-	-
Horiz. %	102.42%	99.00%	87.59%	84.10%	97.16%	103.37%	100.00%	-
Total Cost	2,371,661	1,779,186	1,175,128	581,265	1,965,449	1,465,507	975,491	80.90%
YoY %	33.30%	51.40%	102.17%	-70.43%	34.11%	50.23%	-	-
Horiz. %	243.12%	182.39%	120.47%	59.59%	201.48%	150.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	13.23%
YoY %	1.57%	3.22%	3.40%	3.63%	2.77%	4.36%	-	-
Horiz. %	120.48%	118.62%	114.92%	111.14%	107.25%	104.36%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	282,716	219,408	146,140	72,948	231,437	164,979	98,580	101.98%
YoY %	28.85%	50.14%	100.33%	-68.48%	40.28%	67.36%	-	-
Horiz. %	286.79%	222.57%	148.25%	74.00%	234.77%	167.36%	100.00%	-
Div Payout %	61.97%	60.14%	59.63%	58.42%	52.67%	51.12%	47.00%	-
YoY %	3.04%	0.86%	2.07%	10.92%	3.03%	8.77%	-	-
Horiz. %	131.85%	127.96%	126.87%	124.30%	112.06%	108.77%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	13.23%
YoY %	1.57%	3.22%	3.40%	3.63%	2.77%	4.36%	-	-
Horiz. %	120.48%	118.62%	114.92%	111.14%	107.25%	104.36%	100.00%	-
NOSH	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	1,652,132	1,650,201	60.24%
YoY %	0.44%	0.19%	0.34%	0.03%	100.47%	0.12%	-	-
Horiz. %	202.71%	201.83%	201.45%	200.76%	200.70%	100.12%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	16.13%	17.02%	17.28%	17.71%	18.30%	18.07%	17.73%	-
YoY %	-5.23%	-1.50%	-2.43%	-3.22%	1.27%	1.92%	-	-
Horiz. %	90.98%	96.00%	97.46%	99.89%	103.21%	101.92%	100.00%	-
ROE	20.47%	16.63%	11.53%	6.07%	22.15%	16.72%	11.34%	-
YoY %	23.09%	44.23%	89.95%	-72.60%	32.48%	47.44%	-	-
Horiz. %	180.51%	146.65%	101.68%	53.53%	195.33%	147.44%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	85.02	64.49	42.77	21.30	72.76	108.43	72.16	11.56%
YoY %	31.83%	50.78%	100.80%	-70.73%	-32.90%	50.26%	-	-
Horiz. %	117.82%	89.37%	59.27%	29.52%	100.83%	150.26%	100.00%	-
EPS	13.72	10.97	7.38	3.77	13.29	19.56	12.72	5.17%
YoY %	25.07%	48.64%	95.76%	-71.63%	-32.06%	53.77%	-	-
Horiz. %	107.86%	86.24%	58.02%	29.64%	104.48%	153.77%	100.00%	-
DPS	8.50	6.60	4.40	2.20	7.00	10.00	6.00	26.16%
YoY %	28.79%	50.00%	100.00%	-68.57%	-30.00%	66.67%	-	-
Horiz. %	141.67%	110.00%	73.33%	36.67%	116.67%	166.67%	100.00%	-
NAPS	0.67	0.66	0.64	0.62	0.60	1.17	1.1258	-29.26%
YoY %	1.52%	3.12%	3.23%	3.33%	-48.72%	3.93%	-	-
Horiz. %	59.51%	58.62%	56.85%	55.07%	53.30%	103.93%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,313,001
RPS	82.50	62.55	41.45	20.61	70.18	52.19	34.59	78.60%
YoY %	31.89%	50.90%	101.12%	-70.63%	34.47%	50.88%	-	-
Horiz. %	238.51%	180.83%	119.83%	59.58%	202.89%	150.88%	100.00%	-
EPS	13.31	10.64	7.15	3.64	12.82	9.42	6.12	67.94%
YoY %	25.09%	48.81%	96.43%	-71.61%	36.09%	53.92%	-	-
Horiz. %	217.48%	173.86%	116.83%	59.48%	209.48%	153.92%	100.00%	-
DPS	8.25	6.40	4.26	2.13	6.75	4.81	2.88	101.83%
YoY %	28.91%	50.23%	100.00%	-68.44%	40.33%	67.01%	-	-
Horiz. %	286.46%	222.22%	147.92%	73.96%	234.38%	167.01%	100.00%	-
NAPS	0.6502	0.6401	0.6202	0.5998	0.5788	0.5631	0.5396	13.24%
YoY %	1.58%	3.21%	3.40%	3.63%	2.79%	4.36%	-	-
Horiz. %	120.50%	118.62%	114.94%	111.16%	107.26%	104.36%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	4.63	6.14	6.62	5.99	6.05	10.68	6.96	-
P/RPS	5.45	9.52	15.48	28.12	8.31	9.85	9.64	-31.65%
YoY %	-42.75%	-38.50%	-44.95%	238.39%	-15.63%	2.18%	-	-
Horiz. %	56.54%	98.76%	160.58%	291.70%	86.20%	102.18%	100.00%	-
P/EPS	33.76	55.95	89.71	159.06	45.52	54.59	54.53	-27.38%
YoY %	-39.66%	-37.63%	-43.60%	249.43%	-16.61%	0.11%	-	-
Horiz. %	61.91%	102.60%	164.51%	291.69%	83.48%	100.11%	100.00%	-
EY	2.96	1.79	1.11	0.63	2.20	1.83	1.83	37.83%
YoY %	65.36%	61.26%	76.19%	-71.36%	20.22%	0.00%	-	-
Horiz. %	161.75%	97.81%	60.66%	34.43%	120.22%	100.00%	100.00%	-
DY	1.84	1.07	0.66	0.37	1.16	0.94	0.86	66.11%
YoY %	71.96%	62.12%	78.38%	-68.10%	23.40%	9.30%	-	-
Horiz. %	213.95%	124.42%	76.74%	43.02%	134.88%	109.30%	100.00%	-
P/NAPS	6.91	9.30	10.34	9.66	10.08	9.13	6.18	7.73%
YoY %	-25.70%	-10.06%	7.04%	-4.17%	10.41%	47.73%	-	-
Horiz. %	111.81%	150.49%	167.31%	156.31%	163.11%	147.73%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	06/02/18	28/12/17	-
Price	5.05	5.45	6.31	6.17	6.00	10.84	10.82	-
P/RPS	5.94	8.45	14.75	28.96	8.25	10.00	14.99	-46.08%
YoY %	-29.70%	-42.71%	-49.07%	251.03%	-17.50%	-33.29%	-	-
Horiz. %	39.63%	56.37%	98.40%	193.20%	55.04%	66.71%	100.00%	-
P/EPS	36.82	49.66	85.51	163.84	45.15	55.41	84.76	-42.67%
YoY %	-25.86%	-41.92%	-47.81%	262.88%	-18.52%	-34.63%	-	-
Horiz. %	43.44%	58.59%	100.88%	193.30%	53.27%	65.37%	100.00%	-
EY	2.72	2.01	1.17	0.61	2.21	1.80	1.18	74.58%
YoY %	35.32%	71.79%	91.80%	-72.40%	22.78%	52.54%	-	-
Horiz. %	230.51%	170.34%	99.15%	51.69%	187.29%	152.54%	100.00%	-
DY	1.68	1.21	0.70	0.36	1.17	0.92	0.55	110.66%
YoY %	38.84%	72.86%	94.44%	-69.23%	27.17%	67.27%	-	-
Horiz. %	305.45%	220.00%	127.27%	65.45%	212.73%	167.27%	100.00%	-
P/NAPS	7.54	8.26	9.86	9.95	10.00	9.26	9.61	-14.94%
YoY %	-8.72%	-16.23%	-0.90%	-0.50%	7.99%	-3.64%	-	-
Horiz. %	78.46%	85.95%	102.60%	103.54%	104.06%	96.36%	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

2024-05-13 16:00:00

ADX

5 Mins

SELL

2024-05-13 15:55:00

OBV

5 Mins

SELL

2024-05-13 15:50:00

EMA 5

10 Mins

SELL

2024-05-13 15:50:00

EMA 5

5 Mins

SELL

2024-05-13 14:50:00

TURTLE SYSTEM 20

5 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

390

GENTING

GENTING BHD

344

PTRANS

PERAK TRANSIT BERHAD

334

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

321

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

261

DNEX

DAGANG NEXCHANGE BERHAD

237

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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