[HARTA] QoQ Cumulative 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- 46.17%

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
Cumulative Result
Revenue	1,788,797	1,185,658	601,041	1,821,873	1,295,089	838,802	401,827	169.87%
YoY %	50.87%	97.27%	-67.01%	40.68%	54.40%	108.75%	-	-
Horiz. %	445.17%	295.07%	149.58%	453.40%	322.30%	208.75%	100.00%	-
PBT	391,838	252,981	115,736	348,977	230,215	151,888	68,129	219.98%
YoY %	54.89%	118.58%	-66.84%	51.59%	51.57%	122.94%	-	-
Horiz. %	575.14%	371.33%	169.88%	512.23%	337.91%	222.94%	100.00%	-
Tax	-68,548	-42,814	-19,307	-65,660	-36,240	-24,313	-11,731	223.37%
YoY %	-60.11%	-121.75%	70.60%	-81.18%	-49.06%	-107.25%	-	-
Horiz. %	584.33%	364.96%	164.58%	559.71%	308.93%	207.25%	100.00%	-
NP	323,290	210,167	96,429	283,317	193,975	127,575	56,398	219.27%
YoY %	53.83%	117.95%	-65.96%	46.06%	52.05%	126.20%	-	-
Horiz. %	573.23%	372.65%	170.98%	502.35%	343.94%	226.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,749	209,726	96,386	283,001	193,617	127,391	56,176	219.76%
YoY %	53.89%	117.59%	-65.94%	46.17%	51.99%	126.77%	-	-
Horiz. %	574.53%	373.34%	171.58%	503.78%	344.66%	226.77%	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	1,465,507	975,491	504,612	1,538,556	1,101,114	711,227	345,429	161.38%
YoY %	50.23%	93.32%	-67.20%	39.73%	54.82%	105.90%	-	-
Horiz. %	424.26%	282.40%	146.08%	445.40%	318.77%	205.90%	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	164,979	98,580	41,121	65,671	98,449	65,665	32,851	192.39%
YoY %	67.36%	139.73%	-37.38%	-33.29%	49.93%	99.89%	-	-
Horiz. %	502.20%	300.08%	125.17%	199.91%	299.68%	199.89%	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	16.72%	11.34%	5.48%	33.80%	11.99%	8.08%	3.67%	-
YoY %	47.44%	106.93%	-83.79%	181.90%	48.39%	120.16%	-	-
Horiz. %	455.59%	308.99%	149.32%	920.98%	326.70%	220.16%	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	108.43	72.16	36.54	110.97	78.93	51.10	24.46	169.12%
YoY %	50.26%	97.48%	-67.07%	40.59%	54.46%	108.91%	-	-
Horiz. %	443.30%	295.01%	149.39%	453.68%	322.69%	208.91%	100.00%	-
EPS	19.56	12.72	5.86	8.62	11.80	7.76	3.42	218.79%
YoY %	53.77%	117.06%	-32.02%	-26.95%	52.06%	126.90%	-	-
Horiz. %	571.93%	371.93%	171.35%	252.05%	345.03%	226.90%	100.00%	-
DPS	10.00	6.00	2.50	4.00	6.00	4.00	2.00	191.54%
YoY %	66.67%	140.00%	-37.50%	-33.33%	50.00%	100.00%	-	-
Horiz. %	500.00%	300.00%	125.00%	200.00%	300.00%	200.00%	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	52.19	34.59	17.54	53.15	37.78	24.47	11.72	169.93%
YoY %	50.88%	97.21%	-67.00%	40.68%	54.39%	108.79%	-	-
Horiz. %	445.31%	295.14%	149.66%	453.50%	322.35%	208.79%	100.00%	-
EPS	9.42	6.12	2.81	8.26	5.65	3.72	1.64	219.70%
YoY %	53.92%	117.79%	-65.98%	46.19%	51.88%	126.83%	-	-
Horiz. %	574.39%	373.17%	171.34%	503.66%	344.51%	226.83%	100.00%	-
DPS	4.81	2.88	1.20	1.92	2.87	1.92	0.96	191.94%
YoY %	67.01%	140.00%	-37.50%	-33.10%	49.48%	100.00%	-	-
Horiz. %	501.04%	300.00%	125.00%	200.00%	298.96%	200.00%	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	9.85	9.64	20.20	4.47	6.12	9.08	17.70	-32.27%
YoY %	2.18%	-52.28%	351.90%	-26.96%	-32.60%	-48.70%	-	-
Horiz. %	55.65%	54.46%	114.12%	25.25%	34.58%	51.30%	100.00%	-
P/EPS	54.59	54.53	125.94	28.77	40.93	59.79	126.61	-42.83%
YoY %	0.11%	-56.70%	337.75%	-29.71%	-31.54%	-52.78%	-	-
Horiz. %	43.12%	43.07%	99.47%	22.72%	32.33%	47.22%	100.00%	-
EY	1.83	1.83	0.79	3.48	2.44	1.67	0.79	74.80%
YoY %	0.00%	131.65%	-77.30%	42.62%	46.11%	111.39%	-	-
Horiz. %	231.65%	231.65%	100.00%	440.51%	308.86%	211.39%	100.00%	-
DY	0.94	0.86	0.34	0.81	1.24	0.86	0.46	60.82%
YoY %	9.30%	152.94%	-58.02%	-34.68%	44.19%	86.96%	-	-
Horiz. %	204.35%	186.96%	73.91%	176.09%	269.57%	186.96%	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	10.00	14.99	19.57	4.86	6.02	9.36	17.33	-30.61%
YoY %	-33.29%	-23.40%	302.67%	-19.27%	-35.68%	-45.99%	-	-
Horiz. %	57.70%	86.50%	112.93%	28.04%	34.74%	54.01%	100.00%	-
P/EPS	55.41	84.76	122.02	31.27	40.25	61.60	123.98	-41.45%
YoY %	-34.63%	-30.54%	290.21%	-22.31%	-34.66%	-50.31%	-	-
Horiz. %	44.69%	68.37%	98.42%	25.22%	32.46%	49.69%	100.00%	-
EY	1.80	1.18	0.82	3.20	2.48	1.62	0.81	70.04%
YoY %	52.54%	43.90%	-74.38%	29.03%	53.09%	100.00%	-	-
Horiz. %	222.22%	145.68%	101.23%	395.06%	306.17%	200.00%	100.00%	-
DY	0.92	0.55	0.35	0.74	1.26	0.84	0.47	56.28%
YoY %	67.27%	57.14%	-52.70%	-41.27%	50.00%	78.72%	-	-
Horiz. %	195.74%	117.02%	74.47%	157.45%	268.09%	178.72%	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 10:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 10:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-15 10:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-15 10:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-15 09:00:00

OBV

Hourly

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

500

YTLPOWR

YTL POWER INTERNATIONAL BHD

483

PTRANS

PERAK TRANSIT BERHAD

482

HLIND

HONG LEONG INDUSTRIES BHD

461

TOPGLOV

TOP GLOVE CORPORATION BHD

411

SENDAI

EVERSENDAI CORPORATION BERHAD

410

GENTING

GENTING BHD

405

YTL

YTL CORPORATION BHD

324

GENM

GENTING MALAYSIA BERHAD

289

Daily Stocks

TOPGLOV

1.18

+0.22

289,744,000

SUPERMX

0.995

+0.13

152,125,500

CAREPLS

0.365

+0.06

131,462,700

SINKUNG

0.135

+0.005

114,979,600

MYEG

1.03

+0.05

77,131,900

TWL

0.03

+0.005

65,885,700

ICONIC

0.115

+0.005

55,486,300

JAKS

0.125

-0.005

47,423,300

NEXGRAM

0.025

-0.005

43,809,200

HARTA

3.68

+0.72

42,941,200

More active Stocks

HARTA

3.68

+0.72

42,941,200

KOSSAN

2.74

+0.36

24,856,700

HARTA-C1W

0.465

+0.285

1,407,200

HEIM

23.94

+0.26

97,900

TOPGLOV

1.18

+0.22

289,744,000

KOSSAN-C60

0.72

+0.21

53,000

F&N

32.48

+0.20

113,900

VITROX

7.63

+0.18

212,500

HARTA-C2A

0.375

+0.17

9,059,100

HARTA-C1X

0.335

+0.17

1,201,900

More gainer Stocks

AJI

16.60

-0.28

180,600

CITAGLB-PA

1.05

-0.15

800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

KLUANG

5.78

-0.12

9,000

LCTITAN-CP

0.04

-0.11

1,760,000

PPB

15.50

-0.10

137,500

SBAGAN

6.51

-0.10

49,800

KHIND

2.65

-0.10

1,000

AHEALTH

3.08

-0.09

230,800

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