[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3] | Financial Results | I3investor

[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

16-Feb-2016

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2016

Quarter

31-Dec-2015 [#3]

Profit Trend

QoQ- 59.13%

YoY- 26.57%

Quarter Report

HHB 3Q FY2016 Financial Result_160216.pdf

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	838,802	401,827	1,498,337	1,097,883	699,860	320,515	1,145,960	-18.73%
YoY %	108.75%	-73.18%	36.48%	56.87%	118.35%	-72.03%	-	-
Horiz. %	73.20%	35.06%	130.75%	95.80%	61.07%	27.97%	100.00%	-
PBT	151,888	68,129	316,878	246,166	154,993	79,924	276,881	-32.91%
YoY %	122.94%	-78.50%	28.73%	58.82%	93.93%	-71.13%	-	-
Horiz. %	54.86%	24.61%	114.45%	88.91%	55.98%	28.87%	100.00%	-
Tax	-24,313	-11,731	-59,118	-49,937	-31,650	-17,134	-66,674	-48.86%
YoY %	-107.25%	80.16%	-18.39%	-57.78%	-84.72%	74.30%	-	-
Horiz. %	36.47%	17.59%	88.67%	74.90%	47.47%	25.70%	100.00%	-
NP	127,575	56,398	257,760	196,229	123,343	62,790	210,207	-28.25%
YoY %	126.20%	-78.12%	31.36%	59.09%	96.44%	-70.13%	-	-
Horiz. %	60.69%	26.83%	122.62%	93.35%	58.68%	29.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,391	56,176	257,428	195,878	123,092	62,681	209,733	-28.21%
YoY %	126.77%	-78.18%	31.42%	59.13%	96.38%	-70.11%	-	-
Horiz. %	60.74%	26.78%	122.74%	93.39%	58.69%	29.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.01%	17.22%	18.66%	20.29%	20.42%	21.44%	24.08%	-
YoY %	-7.03%	-7.72%	-8.03%	-0.64%	-4.76%	-10.96%	-	-
Horiz. %	66.49%	71.51%	77.49%	84.26%	84.80%	89.04%	100.00%	-
Total Cost	711,227	345,429	1,240,577	901,654	576,517	257,725	935,753	-16.67%
YoY %	105.90%	-72.16%	37.59%	56.40%	123.69%	-72.46%	-	-
Horiz. %	76.01%	36.91%	132.58%	96.36%	61.61%	27.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,575,971	1,531,863	1,500,642	146,490,524	141,924,573	1,386,601	61,480,642	-91.24%
YoY %	2.88%	2.08%	-98.98%	3.22%	10,135.43%	-97.74%	-	-
Horiz. %	2.56%	2.49%	2.44%	238.27%	230.84%	2.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	65,665	32,851	131,175	98,348	65,561	32,774	50,483	19.10%
YoY %	99.89%	-74.96%	33.38%	50.01%	100.04%	-35.08%	-	-
Horiz. %	130.07%	65.07%	259.84%	194.81%	129.87%	64.92%	100.00%	-
Div Payout %	51.55%	58.48%	50.96%	50.21%	53.26%	52.29%	24.07%	-
YoY %	-11.85%	14.76%	1.49%	-5.73%	1.86%	117.24%	-	-
Horiz. %	214.17%	242.96%	211.72%	208.60%	221.27%	217.24%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,575,971	1,531,863	1,500,642	146,490,524	141,924,573	1,386,601	61,480,642	-91.24%
YoY %	2.88%	2.08%	-98.98%	3.22%	10,135.43%	-97.74%	-	-
Horiz. %	2.56%	2.49%	2.44%	238.27%	230.84%	2.26%	100.00%	-
NOSH	1,641,636	1,642,573	1,639,688	1,639,146	1,639,041	819,359	776,662	64.47%
YoY %	-0.06%	0.18%	0.03%	0.01%	100.04%	5.50%	-	-
Horiz. %	211.37%	211.49%	211.12%	211.05%	211.04%	105.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	15.21%	14.04%	17.20%	17.87%	17.62%	19.59%	18.34%	-
YoY %	8.33%	-18.37%	-3.75%	1.42%	-10.06%	6.82%	-	-
Horiz. %	82.93%	76.55%	93.78%	97.44%	96.07%	106.82%	100.00%	-
ROE	8.08%	3.67%	17.15%	0.13%	0.09%	4.52%	0.34%	-
YoY %	120.16%	-78.60%	13,092.31%	44.44%	-98.01%	1,229.41%	-	-
Horiz. %	2,376.47%	1,079.41%	5,044.12%	38.24%	26.47%	1,329.41%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	51.10	24.46	91.38	66.98	42.70	39.12	147.55	-50.58%
YoY %	108.91%	-73.23%	36.43%	56.86%	9.15%	-73.49%	-	-
Horiz. %	34.63%	16.58%	61.93%	45.39%	28.94%	26.51%	100.00%	-
EPS	7.76	3.42	15.70	11.95	7.51	7.65	13.48	-30.72%
YoY %	126.90%	-78.22%	31.38%	59.12%	-1.83%	-43.25%	-	-
Horiz. %	57.57%	25.37%	116.47%	88.65%	55.71%	56.75%	100.00%	-
DPS	4.00	2.00	8.00	6.00	4.00	4.00	6.50	-27.58%
YoY %	100.00%	-75.00%	33.33%	50.00%	0.00%	-38.46%	-	-
Horiz. %	61.54%	30.77%	123.08%	92.31%	61.54%	61.54%	100.00%	-
NAPS	0.96	0.9326	0.9152	89.37	86.59	1.6923	79.16	-94.67%
YoY %	2.94%	1.90%	-98.98%	3.21%	5,016.71%	-97.86%	-	-
Horiz. %	1.21%	1.18%	1.16%	112.90%	109.39%	2.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,639,324
RPS	24.47	11.72	43.71	32.03	20.42	9.35	33.43	-18.73%
YoY %	108.79%	-73.19%	36.47%	56.86%	118.40%	-72.03%	-	-
Horiz. %	73.20%	35.06%	130.75%	95.81%	61.08%	27.97%	100.00%	-
EPS	3.72	1.64	7.51	5.71	3.59	1.83	6.12	-28.17%
YoY %	126.83%	-78.16%	31.52%	59.05%	96.17%	-70.10%	-	-
Horiz. %	60.78%	26.80%	122.71%	93.30%	58.66%	29.90%	100.00%	-
DPS	1.92	0.96	3.83	2.87	1.91	0.96	1.47	19.42%
YoY %	100.00%	-74.93%	33.45%	50.26%	98.96%	-34.69%	-	-
Horiz. %	130.61%	65.31%	260.54%	195.24%	129.93%	65.31%	100.00%	-
NAPS	0.4598	0.4469	0.4378	42.7384	41.4063	0.4045	17.9369	-91.24%
YoY %	2.89%	2.08%	-98.98%	3.22%	10,136.42%	-97.74%	-	-
Horiz. %	2.56%	2.49%	2.44%	238.27%	230.84%	2.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.64	4.33	4.85	5.94	4.85	8.51	8.67	-
P/RPS	9.08	17.70	5.31	8.87	11.36	21.75	5.88	33.49%
YoY %	-48.70%	233.33%	-40.14%	-21.92%	-47.77%	269.90%	-	-
Horiz. %	154.42%	301.02%	90.31%	150.85%	193.20%	369.90%	100.00%	-
P/EPS	59.79	126.61	30.89	49.71	64.58	111.24	32.11	51.18%
YoY %	-52.78%	309.87%	-37.86%	-23.03%	-41.95%	246.43%	-	-
Horiz. %	186.20%	394.30%	96.20%	154.81%	201.12%	346.43%	100.00%	-
EY	1.67	0.79	3.24	2.01	1.55	0.90	3.11	-33.86%
YoY %	111.39%	-75.62%	61.19%	29.68%	72.22%	-71.06%	-	-
Horiz. %	53.70%	25.40%	104.18%	64.63%	49.84%	28.94%	100.00%	-
DY	0.86	0.46	1.65	1.01	0.82	0.47	0.75	9.52%
YoY %	86.96%	-72.12%	63.37%	23.17%	74.47%	-37.33%	-	-
Horiz. %	114.67%	61.33%	220.00%	134.67%	109.33%	62.67%	100.00%	-
P/NAPS	4.83	4.64	5.30	0.07	0.06	5.03	0.11	1136.07%
YoY %	4.09%	-12.45%	7,471.43%	16.67%	-98.81%	4,472.73%	-	-
Horiz. %	4,390.91%	4,218.18%	4,818.18%	63.64%	54.55%	4,572.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	08/11/16	02/08/16	03/05/16	16/02/16	05/11/15	04/08/15	05/05/15	-
Price	4.78	4.24	4.14	4.98	5.22	8.60	8.22	-
P/RPS	9.36	17.33	4.53	7.44	12.23	21.98	5.57	41.21%
YoY %	-45.99%	282.56%	-39.11%	-39.17%	-44.36%	294.61%	-	-
Horiz. %	168.04%	311.13%	81.33%	133.57%	219.57%	394.61%	100.00%	-
P/EPS	61.60	123.98	26.37	41.67	69.51	112.42	30.44	59.78%
YoY %	-50.31%	370.16%	-36.72%	-40.05%	-38.17%	269.32%	-	-
Horiz. %	202.37%	407.29%	86.63%	136.89%	228.35%	369.32%	100.00%	-
EY	1.62	0.81	3.79	2.40	1.44	0.89	3.29	-37.56%
YoY %	100.00%	-78.63%	57.92%	66.67%	61.80%	-72.95%	-	-
Horiz. %	49.24%	24.62%	115.20%	72.95%	43.77%	27.05%	100.00%	-
DY	0.84	0.47	1.93	1.20	0.77	0.47	0.79	4.16%
YoY %	78.72%	-75.65%	60.83%	55.84%	63.83%	-40.51%	-	-
Horiz. %	106.33%	59.49%	244.30%	151.90%	97.47%	59.49%	100.00%	-
P/NAPS	4.98	4.55	4.52	0.06	0.06	5.08	0.10	1243.98%
YoY %	9.45%	0.66%	7,433.33%	0.00%	-98.82%	4,980.00%	-	-
Horiz. %	4,980.00%	4,550.00%	4,520.00%	60.00%	60.00%	5,080.00%	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

Post a Comment

Featured Posts

Moomoo MY

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

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Malaysia set to become hub for AI development and innovation

2

CEO Morning Brief

Top Glove Hits Limit Up, Glove Stocks Witness Two-year High

3

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

4

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

5

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

6

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

7

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

8

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

Hot Stocks Today >

1

TASCO BERHAD

1000

2

TOP GLOVE CORPORATION BHD

686

3

HONG LEONG INDUSTRIES BHD

468

4

MALAYSIAN PACIFIC INDUSTRIES

460

5

PERAK TRANSIT BERHAD

422

6

HARTALEGA HOLDINGS BHD

373

7

MALAYSIA BUILDING SOCIETY BHD

351

8

MY E.G. SERVICES BHD

349

9

YTL POWER INTERNATIONAL BHD

305

10

NOTION VTEC BHD

295

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....