[HARTA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

15-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- 36.14%

YoY- 55.26%

Quarter Report

HHB 4Q FY2018 Financial Results_180515.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	2,143,990	1,420,597	706,353	2,405,638	1,788,797	1,185,658	601,041	132.91%
YoY %	50.92%	101.12%	-70.64%	34.48%	50.87%	97.27%	-	-
Horiz. %	356.71%	236.36%	117.52%	400.25%	297.62%	197.27%	100.00%	-
PBT	438,186	288,185	145,833	526,810	391,838	252,981	115,736	142.32%
YoY %	52.05%	97.61%	-72.32%	34.45%	54.89%	118.58%	-	-
Horiz. %	378.61%	249.00%	126.00%	455.18%	338.56%	218.58%	100.00%	-
Tax	-73,382	-42,716	-20,745	-86,621	-68,548	-42,814	-19,307	142.95%
YoY %	-71.79%	-105.91%	76.05%	-26.37%	-60.11%	-121.75%	-	-
Horiz. %	380.08%	221.25%	107.45%	448.65%	355.04%	221.75%	100.00%	-
NP	364,804	245,469	125,088	440,189	323,290	210,167	96,429	142.20%
YoY %	48.62%	96.24%	-71.58%	36.16%	53.83%	117.95%	-	-
Horiz. %	378.31%	254.56%	129.72%	456.49%	335.26%	217.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	364,844	245,089	124,873	439,395	322,749	209,726	96,386	142.29%
YoY %	48.86%	96.27%	-71.58%	36.14%	53.89%	117.59%	-	-
Horiz. %	378.52%	254.28%	129.56%	455.87%	334.85%	217.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.75%	14.82%	14.23%	16.44%	17.49%	16.92%	16.68%	-
YoY %	13.02%	4.15%	-13.44%	-6.00%	3.37%	1.44%	-	-
Horiz. %	100.42%	88.85%	85.31%	98.56%	104.86%	101.44%	100.00%	-
Total Cost	1,779,186	1,175,128	581,265	1,965,449	1,465,507	975,491	504,612	131.12%
YoY %	51.40%	102.17%	-70.43%	34.11%	50.23%	93.32%	-	-
Horiz. %	352.58%	232.88%	115.19%	389.50%	290.42%	193.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	1,757,877	15.87%
YoY %	3.22%	3.40%	3.63%	2.77%	4.36%	5.22%	-	-
Horiz. %	124.81%	120.92%	116.95%	112.85%	109.81%	105.22%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	219,408	146,140	72,948	231,437	164,979	98,580	41,121	204.41%
YoY %	50.14%	100.33%	-68.48%	40.28%	67.36%	139.73%	-	-
Horiz. %	533.57%	355.39%	177.40%	562.82%	401.20%	239.73%	100.00%	-
Div Payout %	60.14%	59.63%	58.42%	52.67%	51.12%	47.00%	42.66%	-
YoY %	0.86%	2.07%	10.92%	3.03%	8.77%	10.17%	-	-
Horiz. %	140.98%	139.78%	136.94%	123.46%	119.83%	110.17%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	1,757,877	15.87%
YoY %	3.22%	3.40%	3.63%	2.77%	4.36%	5.22%	-	-
Horiz. %	124.81%	120.92%	116.95%	112.85%	109.81%	105.22%	100.00%	-
NOSH	3,330,525	3,324,262	3,313,001	3,311,965	1,652,132	1,650,201	1,643,964	59.90%
YoY %	0.19%	0.34%	0.03%	100.47%	0.12%	0.38%	-	-
Horiz. %	202.59%	202.21%	201.53%	201.46%	100.50%	100.38%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	17.02%	17.28%	17.71%	18.30%	18.07%	17.73%	16.04%	-
YoY %	-1.50%	-2.43%	-3.22%	1.27%	1.92%	10.54%	-	-
Horiz. %	106.11%	107.73%	110.41%	114.09%	112.66%	110.54%	100.00%	-
ROE	16.63%	11.53%	6.07%	22.15%	16.72%	11.34%	5.48%	-
YoY %	44.23%	89.95%	-72.60%	32.48%	47.44%	106.93%	-	-
Horiz. %	303.47%	210.40%	110.77%	404.20%	305.11%	206.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	64.49	42.77	21.30	72.76	108.43	72.16	36.54	45.89%
YoY %	50.78%	100.80%	-70.73%	-32.90%	50.26%	97.48%	-	-
Horiz. %	176.49%	117.05%	58.29%	199.12%	296.74%	197.48%	100.00%	-
EPS	10.97	7.38	3.77	13.29	19.56	12.72	5.86	51.72%
YoY %	48.64%	95.76%	-71.63%	-32.06%	53.77%	117.06%	-	-
Horiz. %	187.20%	125.94%	64.33%	226.79%	333.79%	217.06%	100.00%	-
DPS	6.60	4.40	2.20	7.00	10.00	6.00	2.50	90.67%
YoY %	50.00%	100.00%	-68.57%	-30.00%	66.67%	140.00%	-	-
Horiz. %	264.00%	176.00%	88.00%	280.00%	400.00%	240.00%	100.00%	-
NAPS	0.66	0.64	0.62	0.60	1.17	1.1258	1.0687	-27.41%
YoY %	3.12%	3.23%	3.33%	-48.72%	3.93%	5.34%	-	-
Horiz. %	61.76%	59.89%	58.01%	56.14%	109.48%	105.34%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,311,965
RPS	62.55	41.45	20.61	70.18	52.19	34.59	17.54	132.87%
YoY %	50.90%	101.12%	-70.63%	34.47%	50.88%	97.21%	-	-
Horiz. %	356.61%	236.32%	117.50%	400.11%	297.55%	197.21%	100.00%	-
EPS	10.64	7.15	3.64	12.82	9.42	6.12	2.81	142.34%
YoY %	48.81%	96.43%	-71.61%	36.09%	53.92%	117.79%	-	-
Horiz. %	378.65%	254.45%	129.54%	456.23%	335.23%	217.79%	100.00%	-
DPS	6.40	4.26	2.13	6.75	4.81	2.88	1.20	204.32%
YoY %	50.23%	100.00%	-68.44%	40.33%	67.01%	140.00%	-	-
Horiz. %	533.33%	355.00%	177.50%	562.50%	400.83%	240.00%	100.00%	-
NAPS	0.6401	0.6202	0.5998	0.5788	0.5631	0.5396	0.5129	15.86%
YoY %	3.21%	3.40%	3.63%	2.79%	4.36%	5.21%	-	-
Horiz. %	124.80%	120.92%	116.94%	112.85%	109.79%	105.21%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	6.14	6.62	5.99	6.05	10.68	6.96	7.38	-
P/RPS	9.52	15.48	28.12	8.31	9.85	9.64	20.20	-39.35%
YoY %	-38.50%	-44.95%	238.39%	-15.63%	2.18%	-52.28%	-	-
Horiz. %	47.13%	76.63%	139.21%	41.14%	48.76%	47.72%	100.00%	-
P/EPS	55.95	89.71	159.06	45.52	54.59	54.53	125.94	-41.69%
YoY %	-37.63%	-43.60%	249.43%	-16.61%	0.11%	-56.70%	-	-
Horiz. %	44.43%	71.23%	126.30%	36.14%	43.35%	43.30%	100.00%	-
EY	1.79	1.11	0.63	2.20	1.83	1.83	0.79	72.25%
YoY %	61.26%	76.19%	-71.36%	20.22%	0.00%	131.65%	-	-
Horiz. %	226.58%	140.51%	79.75%	278.48%	231.65%	231.65%	100.00%	-
DY	1.07	0.66	0.37	1.16	0.94	0.86	0.34	114.30%
YoY %	62.12%	78.38%	-68.10%	23.40%	9.30%	152.94%	-	-
Horiz. %	314.71%	194.12%	108.82%	341.18%	276.47%	252.94%	100.00%	-
P/NAPS	9.30	10.34	9.66	10.08	9.13	6.18	6.91	21.83%
YoY %	-10.06%	7.04%	-4.17%	10.41%	47.73%	-10.56%	-	-
Horiz. %	134.59%	149.64%	139.80%	145.88%	132.13%	89.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	12/02/19	08/11/18	07/08/18	15/05/18	06/02/18	28/12/17	08/08/17	-
Price	5.45	6.31	6.17	6.00	10.84	10.82	7.15	-
P/RPS	8.45	14.75	28.96	8.25	10.00	14.99	19.57	-42.78%
YoY %	-42.71%	-49.07%	251.03%	-17.50%	-33.29%	-23.40%	-	-
Horiz. %	43.18%	75.37%	147.98%	42.16%	51.10%	76.60%	100.00%	-
P/EPS	49.66	85.51	163.84	45.15	55.41	84.76	122.02	-44.99%
YoY %	-41.92%	-47.81%	262.88%	-18.52%	-34.63%	-30.54%	-	-
Horiz. %	40.70%	70.08%	134.27%	37.00%	45.41%	69.46%	100.00%	-
EY	2.01	1.17	0.61	2.21	1.80	1.18	0.82	81.50%
YoY %	71.79%	91.80%	-72.40%	22.78%	52.54%	43.90%	-	-
Horiz. %	245.12%	142.68%	74.39%	269.51%	219.51%	143.90%	100.00%	-
DY	1.21	0.70	0.36	1.17	0.92	0.55	0.35	128.12%
YoY %	72.86%	94.44%	-69.23%	27.17%	67.27%	57.14%	-	-
Horiz. %	345.71%	200.00%	102.86%	334.29%	262.86%	157.14%	100.00%	-
P/NAPS	8.26	9.86	9.95	10.00	9.26	9.61	6.69	15.04%
YoY %	-16.23%	-0.90%	-0.50%	7.99%	-3.64%	43.65%	-	-
Horiz. %	123.47%	147.38%	148.73%	149.48%	138.42%	143.65%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:40:00

EMA 5

5 Mins

BUY

2024-05-15 16:30:00

EMA 5

5 Mins

SELL

2024-05-15 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 16:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 15:40:00

TURTLE SYSTEM 20

5 Mins

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

616

TASCO

TASCO BERHAD

609

MPI

MALAYSIAN PACIFIC INDUSTRIES

470

PTRANS

PERAK TRANSIT BERHAD

470

HLIND

HONG LEONG INDUSTRIES BHD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

SUPERMX

SUPERMAX CORPORATION BHD

331

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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