[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

14-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- 51.99%

YoY- -1.15%

Quarter Report

HHB 3Q FY2017 Financial Result_170214.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	1,185,658	601,041	1,821,873	1,295,089	838,802	401,827	1,498,337	-14.43%
YoY %	97.27%	-67.01%	40.68%	54.40%	108.75%	-73.18%	-	-
Horiz. %	79.13%	40.11%	121.59%	86.44%	55.98%	26.82%	100.00%	-
PBT	252,981	115,736	348,977	230,215	151,888	68,129	316,878	-13.92%
YoY %	118.58%	-66.84%	51.59%	51.57%	122.94%	-78.50%	-	-
Horiz. %	79.84%	36.52%	110.13%	72.65%	47.93%	21.50%	100.00%	-
Tax	-42,814	-19,307	-65,660	-36,240	-24,313	-11,731	-59,118	-19.33%
YoY %	-121.75%	70.60%	-81.18%	-49.06%	-107.25%	80.16%	-	-
Horiz. %	72.42%	32.66%	111.07%	61.30%	41.13%	19.84%	100.00%	-
NP	210,167	96,429	283,317	193,975	127,575	56,398	257,760	-12.71%
YoY %	117.95%	-65.96%	46.06%	52.05%	126.20%	-78.12%	-	-
Horiz. %	81.54%	37.41%	109.92%	75.25%	49.49%	21.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,726	96,386	283,001	193,617	127,391	56,176	257,428	-12.75%
YoY %	117.59%	-65.94%	46.17%	51.99%	126.77%	-78.18%	-	-
Horiz. %	81.47%	37.44%	109.93%	75.21%	49.49%	21.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	16.68%	18.81%	15.74%	16.01%	17.22%	18.66%	-
YoY %	1.44%	-11.32%	19.50%	-1.69%	-7.03%	-7.72%	-	-
Horiz. %	90.68%	89.39%	100.80%	84.35%	85.80%	92.28%	100.00%	-
Total Cost	975,491	504,612	1,538,556	1,101,114	711,227	345,429	1,240,577	-14.79%
YoY %	93.32%	-67.20%	39.73%	54.82%	105.90%	-72.16%	-	-
Horiz. %	78.63%	40.68%	124.02%	88.76%	57.33%	27.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,849,699	1,757,877	837,311	1,614,897	1,575,971	1,531,863	1,500,642	14.94%
YoY %	5.22%	109.94%	-48.15%	2.47%	2.88%	2.08%	-	-
Horiz. %	123.26%	117.14%	55.80%	107.61%	105.02%	102.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	98,580	41,121	65,671	98,449	65,665	32,851	131,175	-17.32%
YoY %	139.73%	-37.38%	-33.29%	49.93%	99.89%	-74.96%	-	-
Horiz. %	75.15%	31.35%	50.06%	75.05%	50.06%	25.04%	100.00%	-
Div Payout %	47.00%	42.66%	23.21%	50.85%	51.55%	58.48%	50.96%	-
YoY %	10.17%	83.80%	-54.36%	-1.36%	-11.85%	14.76%	-	-
Horiz. %	92.23%	83.71%	45.55%	99.78%	101.16%	114.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,849,699	1,757,877	837,311	1,614,897	1,575,971	1,531,863	1,500,642	14.94%
YoY %	5.22%	109.94%	-48.15%	2.47%	2.88%	2.08%	-	-
Horiz. %	123.26%	117.14%	55.80%	107.61%	105.02%	102.08%	100.00%	-
NOSH	1,650,201	1,643,964	1,641,786	1,640,822	1,641,636	1,642,573	1,639,688	0.42%
YoY %	0.38%	0.13%	0.06%	-0.05%	-0.06%	0.18%	-	-
Horiz. %	100.64%	100.26%	100.13%	100.07%	100.12%	100.18%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.73%	16.04%	15.55%	14.98%	15.21%	14.04%	17.20%	-
YoY %	10.54%	3.15%	3.81%	-1.51%	8.33%	-18.37%	-	-
Horiz. %	103.08%	93.26%	90.41%	87.09%	88.43%	81.63%	100.00%	-
ROE	11.34%	5.48%	33.80%	11.99%	8.08%	3.67%	17.15%	-
YoY %	106.93%	-83.79%	181.90%	48.39%	120.16%	-78.60%	-	-
Horiz. %	66.12%	31.95%	197.08%	69.91%	47.11%	21.40%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	72.16	36.54	110.97	78.93	51.10	24.46	91.38	-14.55%
YoY %	97.48%	-67.07%	40.59%	54.46%	108.91%	-73.23%	-	-
Horiz. %	78.97%	39.99%	121.44%	86.38%	55.92%	26.77%	100.00%	-
EPS	12.72	5.86	8.62	11.80	7.76	3.42	15.70	-13.08%
YoY %	117.06%	-32.02%	-26.95%	52.06%	126.90%	-78.22%	-	-
Horiz. %	81.02%	37.32%	54.90%	75.16%	49.43%	21.78%	100.00%	-
DPS	6.00	2.50	4.00	6.00	4.00	2.00	8.00	-17.43%
YoY %	140.00%	-37.50%	-33.33%	50.00%	100.00%	-75.00%	-	-
Horiz. %	75.00%	31.25%	50.00%	75.00%	50.00%	25.00%	100.00%	-
NAPS	1.1258	1.0687	0.51	0.9842	0.96	0.9326	0.9152	14.79%
YoY %	5.34%	109.55%	-48.18%	2.52%	2.94%	1.90%	-	-
Horiz. %	123.01%	116.77%	55.73%	107.54%	104.90%	101.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,643,324
RPS	34.59	17.54	53.15	37.78	24.47	11.72	43.71	-14.43%
YoY %	97.21%	-67.00%	40.68%	54.39%	108.79%	-73.19%	-	-
Horiz. %	79.14%	40.13%	121.60%	86.43%	55.98%	26.81%	100.00%	-
EPS	6.12	2.81	8.26	5.65	3.72	1.64	7.51	-12.74%
YoY %	117.79%	-65.98%	46.19%	51.88%	126.83%	-78.16%	-	-
Horiz. %	81.49%	37.42%	109.99%	75.23%	49.53%	21.84%	100.00%	-
DPS	2.88	1.20	1.92	2.87	1.92	0.96	3.83	-17.29%
YoY %	140.00%	-37.50%	-33.10%	49.48%	100.00%	-74.93%	-	-
Horiz. %	75.20%	31.33%	50.13%	74.93%	50.13%	25.07%	100.00%	-
NAPS	0.5396	0.5129	0.2443	0.4711	0.4598	0.4469	0.4378	14.94%
YoY %	5.21%	109.95%	-48.14%	2.46%	2.89%	2.08%	-	-
Horiz. %	123.25%	117.15%	55.80%	107.61%	105.03%	102.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.96	7.38	4.96	4.83	4.64	4.33	4.85	-
P/RPS	9.64	20.20	4.47	6.12	9.08	17.70	5.31	48.76%
YoY %	-52.28%	351.90%	-26.96%	-32.60%	-48.70%	233.33%	-	-
Horiz. %	181.54%	380.41%	84.18%	115.25%	171.00%	333.33%	100.00%	-
P/EPS	54.53	125.94	28.77	40.93	59.79	126.61	30.89	46.01%
YoY %	-56.70%	337.75%	-29.71%	-31.54%	-52.78%	309.87%	-	-
Horiz. %	176.53%	407.70%	93.14%	132.50%	193.56%	409.87%	100.00%	-
EY	1.83	0.79	3.48	2.44	1.67	0.79	3.24	-31.64%
YoY %	131.65%	-77.30%	42.62%	46.11%	111.39%	-75.62%	-	-
Horiz. %	56.48%	24.38%	107.41%	75.31%	51.54%	24.38%	100.00%	-
DY	0.86	0.34	0.81	1.24	0.86	0.46	1.65	-35.20%
YoY %	152.94%	-58.02%	-34.68%	44.19%	86.96%	-72.12%	-	-
Horiz. %	52.12%	20.61%	49.09%	75.15%	52.12%	27.88%	100.00%	-
P/NAPS	6.18	6.91	9.73	4.91	4.83	4.64	5.30	10.77%
YoY %	-10.56%	-28.98%	98.17%	1.66%	4.09%	-12.45%	-	-
Horiz. %	116.60%	130.38%	183.58%	92.64%	91.13%	87.55%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/12/17	08/08/17	09/05/17	14/02/17	08/11/16	02/08/16	03/05/16	-
Price	10.82	7.15	5.39	4.75	4.78	4.24	4.14	-
P/RPS	14.99	19.57	4.86	6.02	9.36	17.33	4.53	121.89%
YoY %	-23.40%	302.67%	-19.27%	-35.68%	-45.99%	282.56%	-	-
Horiz. %	330.91%	432.01%	107.28%	132.89%	206.62%	382.56%	100.00%	-
P/EPS	84.76	122.02	31.27	40.25	61.60	123.98	26.37	117.64%
YoY %	-30.54%	290.21%	-22.31%	-34.66%	-50.31%	370.16%	-	-
Horiz. %	321.43%	462.72%	118.58%	152.64%	233.60%	470.16%	100.00%	-
EY	1.18	0.82	3.20	2.48	1.62	0.81	3.79	-54.03%
YoY %	43.90%	-74.38%	29.03%	53.09%	100.00%	-78.63%	-	-
Horiz. %	31.13%	21.64%	84.43%	65.44%	42.74%	21.37%	100.00%	-
DY	0.55	0.35	0.74	1.26	0.84	0.47	1.93	-56.66%
YoY %	57.14%	-52.70%	-41.27%	50.00%	78.72%	-75.65%	-	-
Horiz. %	28.50%	18.13%	38.34%	65.28%	43.52%	24.35%	100.00%	-
P/NAPS	9.61	6.69	10.57	4.83	4.98	4.55	4.52	65.26%
YoY %	43.65%	-36.71%	118.84%	-3.01%	9.45%	0.66%	-	-
Horiz. %	212.61%	148.01%	233.85%	106.86%	110.18%	100.66%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:30:00

EMA 5

10 Mins

BUY

2024-05-07 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-07 16:20:00

EMA 5

5 Mins

BUY

2024-05-07 15:30:00

ADX

5 Mins

SELL

2024-05-07 14:50:00

EMA 5

10 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

340

SNS

SNS NETWORK TECHNOLOGY BERHAD

324

MYEG

MY E.G. SERVICES BHD

319

DNEX

DAGANG NEXCHANGE BERHAD

301

YTL

YTL CORPORATION BHD

267

CAPITALA

CAPITAL A BERHAD

242

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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