[HARTA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- 110.42%

YoY- -19.24%

Quarter Report

HHB 2Q FY2020 Financial Results_191105.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Cumulative Result
Revenue	920,087	2,923,973	2,146,075	1,349,525	640,101	2,827,879	2,143,990	-43.13%
YoY %	-68.53%	36.25%	59.02%	110.83%	-77.36%	31.90%	-	-
Horiz. %	42.91%	136.38%	100.10%	62.94%	29.86%	131.90%	100.00%	-
PBT	272,819	556,253	418,678	258,981	121,654	551,866	438,186	-27.10%
YoY %	-50.95%	32.86%	61.66%	112.88%	-77.96%	25.94%	-	-
Horiz. %	62.26%	126.94%	95.55%	59.10%	27.76%	125.94%	100.00%	-
Tax	-51,759	-120,421	-98,557	-60,521	-27,400	-95,648	-73,382	-20.77%
YoY %	57.02%	-22.18%	-62.85%	-120.88%	71.35%	-30.34%	-	-
Horiz. %	70.53%	164.10%	134.31%	82.47%	37.34%	130.34%	100.00%	-
NP	221,060	435,832	320,121	198,460	94,254	456,218	364,804	-28.41%
YoY %	-49.28%	36.15%	61.30%	110.56%	-79.34%	25.06%	-	-
Horiz. %	60.60%	119.47%	87.75%	54.40%	25.84%	125.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,719	434,782	319,203	197,930	94,063	456,204	364,844	-28.70%
YoY %	-49.46%	36.21%	61.27%	110.42%	-79.38%	25.04%	-	-
Horiz. %	60.22%	119.17%	87.49%	54.25%	25.78%	125.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.97%	21.65%	23.54%	23.37%	22.52%	17.33%	16.75%	-
YoY %	-12.38%	-8.03%	0.73%	3.77%	29.95%	3.46%	-	-
Horiz. %	113.25%	129.25%	140.54%	139.52%	134.45%	103.46%	100.00%	-
Total Cost	699,027	2,488,141	1,825,954	1,151,065	545,847	2,371,661	1,779,186	-46.38%
YoY %	-71.91%	36.27%	58.63%	110.88%	-76.98%	33.30%	-	-
Horiz. %	39.29%	139.85%	102.63%	64.70%	30.68%	133.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	15.13%
YoY %	7.37%	2.78%	4.52%	1.65%	3.73%	1.57%	-	-
Horiz. %	123.52%	115.05%	111.93%	107.09%	105.35%	101.57%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	71,143	254,109	185,036	124,199	63,651	282,716	219,408	-52.83%
YoY %	-72.00%	37.33%	48.98%	95.12%	-77.49%	28.85%	-	-
Horiz. %	32.42%	115.82%	84.33%	56.61%	29.01%	128.85%	100.00%	-
Div Payout %	32.38%	58.45%	57.97%	62.75%	67.67%	61.97%	60.14%	-
YoY %	-44.60%	0.83%	-7.62%	-7.27%	9.20%	3.04%	-	-
Horiz. %	53.84%	97.19%	96.39%	104.34%	112.52%	103.04%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	15.13%
YoY %	7.37%	2.78%	4.52%	1.65%	3.73%	1.57%	-	-
Horiz. %	123.52%	115.05%	111.93%	107.09%	105.35%	101.57%	100.00%	-
NOSH	3,388,006	3,381,714	3,373,095	3,360,004	3,346,172	3,345,187	3,330,525	1.14%
YoY %	0.19%	0.26%	0.39%	0.41%	0.03%	0.44%	-	-
Horiz. %	101.73%	101.54%	101.28%	100.89%	100.47%	100.44%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	24.03%	14.91%	14.92%	14.71%	14.72%	16.13%	17.02%	-
YoY %	61.17%	-0.07%	1.43%	-0.07%	-8.74%	-5.23%	-	-
Horiz. %	141.19%	87.60%	87.66%	86.43%	86.49%	94.77%	100.00%	-
ROE	8.11%	17.22%	13.00%	8.42%	4.07%	20.47%	16.63%	-
YoY %	-52.90%	32.46%	54.39%	106.88%	-80.12%	23.09%	-	-
Horiz. %	48.77%	103.55%	78.17%	50.63%	24.47%	123.09%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	27.16	86.88	63.79	40.20	19.11	85.02	64.49	-43.84%
YoY %	-68.74%	36.20%	58.68%	110.36%	-77.52%	31.83%	-	-
Horiz. %	42.12%	134.72%	98.91%	62.34%	29.63%	131.83%	100.00%	-
EPS	6.49	12.92	9.49	5.90	2.81	13.72	10.97	-29.54%
YoY %	-49.77%	36.14%	60.85%	109.96%	-79.52%	25.07%	-	-
Horiz. %	59.16%	117.78%	86.51%	53.78%	25.62%	125.07%	100.00%	-
DPS	2.10	7.55	5.50	3.70	1.90	8.50	6.60	-53.42%
YoY %	-72.19%	37.27%	48.65%	94.74%	-77.65%	28.79%	-	-
Horiz. %	31.82%	114.39%	83.33%	56.06%	28.79%	128.79%	100.00%	-
NAPS	0.80	0.75	0.73	0.70	0.69	0.67	0.66	13.69%
YoY %	6.67%	2.74%	4.29%	1.45%	2.99%	1.52%	-	-
Horiz. %	121.21%	113.64%	110.61%	106.06%	104.55%	101.52%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,360,004
RPS	26.84	85.31	62.61	39.37	18.67	82.50	62.55	-43.13%
YoY %	-68.54%	36.26%	59.03%	110.87%	-77.37%	31.89%	-	-
Horiz. %	42.91%	136.39%	100.10%	62.94%	29.85%	131.89%	100.00%	-
EPS	6.41	12.68	9.31	5.77	2.74	13.31	10.64	-28.69%
YoY %	-49.45%	36.20%	61.35%	110.58%	-79.41%	25.09%	-	-
Horiz. %	60.24%	119.17%	87.50%	54.23%	25.75%	125.09%	100.00%	-
DPS	2.08	7.41	5.40	3.62	1.86	8.25	6.40	-52.76%
YoY %	-71.93%	37.22%	49.17%	94.62%	-77.45%	28.91%	-	-
Horiz. %	32.50%	115.78%	84.38%	56.56%	29.06%	128.91%	100.00%	-
NAPS	0.7907	0.7365	0.7165	0.6855	0.6744	0.6502	0.6401	15.14%
YoY %	7.36%	2.79%	4.52%	1.65%	3.72%	1.58%	-	-
Horiz. %	123.53%	115.06%	111.94%	107.09%	105.36%	101.58%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	13.00	6.88	5.48	5.25	5.24	4.63	6.14	-
P/RPS	47.87	7.92	8.59	13.06	27.42	5.45	9.52	193.79%
YoY %	504.42%	-7.80%	-34.23%	-52.37%	403.12%	-42.75%	-	-
Horiz. %	502.84%	83.19%	90.23%	137.18%	288.03%	57.25%	100.00%	-
P/EPS	200.44	53.26	57.76	89.04	186.63	33.76	55.95	134.31%
YoY %	276.34%	-7.79%	-35.13%	-52.29%	452.81%	-39.66%	-	-
Horiz. %	358.25%	95.19%	103.24%	159.14%	333.57%	60.34%	100.00%	-
EY	0.50	1.88	1.73	1.12	0.54	2.96	1.79	-57.30%
YoY %	-73.40%	8.67%	54.46%	107.41%	-81.76%	65.36%	-	-
Horiz. %	27.93%	105.03%	96.65%	62.57%	30.17%	165.36%	100.00%	-
DY	0.16	1.10	1.00	0.70	0.36	1.84	1.07	-71.86%
YoY %	-85.45%	10.00%	42.86%	94.44%	-80.43%	71.96%	-	-
Horiz. %	14.95%	102.80%	93.46%	65.42%	33.64%	171.96%	100.00%	-
P/NAPS	16.25	9.17	7.51	7.50	7.59	6.91	9.30	45.12%
YoY %	77.21%	22.10%	0.13%	-1.19%	9.84%	-25.70%	-	-
Horiz. %	174.73%	98.60%	80.75%	80.65%	81.61%	74.30%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	04/08/20	18/05/20	11/02/20	05/11/19	06/08/19	07/05/19	12/02/19	-
Price	19.86	9.13	6.00	5.47	5.05	5.05	5.45	-
P/RPS	73.12	10.51	9.41	13.61	26.43	5.94	8.45	322.04%
YoY %	595.72%	11.69%	-30.86%	-48.51%	344.95%	-29.70%	-	-
Horiz. %	865.33%	124.38%	111.36%	161.07%	312.78%	70.30%	100.00%	-
P/EPS	306.21	70.68	63.24	92.77	179.86	36.82	49.66	236.63%
YoY %	333.23%	11.76%	-31.83%	-48.42%	388.48%	-25.86%	-	-
Horiz. %	616.61%	142.33%	127.35%	186.81%	362.18%	74.14%	100.00%	-
EY	0.33	1.41	1.58	1.08	0.56	2.72	2.01	-70.04%
YoY %	-76.60%	-10.76%	46.30%	92.86%	-79.41%	35.32%	-	-
Horiz. %	16.42%	70.15%	78.61%	53.73%	27.86%	135.32%	100.00%	-
DY	0.11	0.83	0.92	0.68	0.38	1.68	1.21	-79.81%
YoY %	-86.75%	-9.78%	35.29%	78.95%	-77.38%	38.84%	-	-
Horiz. %	9.09%	68.60%	76.03%	56.20%	31.40%	138.84%	100.00%	-
P/NAPS	24.83	12.17	8.22	7.81	7.32	7.54	8.26	108.42%
YoY %	104.03%	48.05%	5.25%	6.69%	-2.92%	-8.72%	-	-
Horiz. %	300.61%	147.34%	99.52%	94.55%	88.62%	91.28%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:40:00

ADX

10 Mins

BUY

2024-05-21 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 16:10:00

EMA 5

10 Mins

BUY

2024-05-21 15:35:00

EMA 5

5 Mins

BUY

2024-05-21 15:00:00

ADX

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

TOPGLOV

TOP GLOVE CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

DNEX

DAGANG NEXCHANGE BERHAD

325

PTRANS

PERAK TRANSIT BERHAD

318

NOTION

NOTION VTEC BHD

315

HLIND

HONG LEONG INDUSTRIES BHD

313

PBBANK

PUBLIC BANK BHD

306

MAYBANK

MALAYAN BANKING BHD

284

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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