[HARTA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

07-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 25.04%

YoY- 3.83%

Quarter Report

HHB 4Q FY2019 Financial Results_190507.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	2,146,075	1,349,525	640,101	2,827,879	2,143,990	1,420,597	706,353	109.34%
YoY %	59.02%	110.83%	-77.36%	31.90%	50.92%	101.12%	-	-
Horiz. %	303.82%	191.06%	90.62%	400.35%	303.53%	201.12%	100.00%	-
PBT	418,678	258,981	121,654	551,866	438,186	288,185	145,833	101.61%
YoY %	61.66%	112.88%	-77.96%	25.94%	52.05%	97.61%	-	-
Horiz. %	287.09%	177.59%	83.42%	378.42%	300.47%	197.61%	100.00%	-
Tax	-98,557	-60,521	-27,400	-95,648	-73,382	-42,716	-20,745	181.80%
YoY %	-62.85%	-120.88%	71.35%	-30.34%	-71.79%	-105.91%	-	-
Horiz. %	475.09%	291.74%	132.08%	461.07%	353.73%	205.91%	100.00%	-
NP	320,121	198,460	94,254	456,218	364,804	245,469	125,088	86.77%
YoY %	61.30%	110.56%	-79.34%	25.06%	48.62%	96.24%	-	-
Horiz. %	255.92%	158.66%	75.35%	364.72%	291.64%	196.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	319,203	197,930	94,063	456,204	364,844	245,089	124,873	86.63%
YoY %	61.27%	110.42%	-79.38%	25.04%	48.86%	96.27%	-	-
Horiz. %	255.62%	158.51%	75.33%	365.33%	292.17%	196.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	23.37%	22.52%	17.33%	16.75%	14.82%	14.23%	-
YoY %	0.73%	3.77%	29.95%	3.46%	13.02%	4.15%	-	-
Horiz. %	165.43%	164.23%	158.26%	121.78%	117.71%	104.15%	100.00%	-
Total Cost	1,825,954	1,151,065	545,847	2,371,661	1,779,186	1,175,128	581,265	114.04%
YoY %	58.63%	110.88%	-76.98%	33.30%	51.40%	102.17%	-	-
Horiz. %	314.13%	198.03%	93.91%	408.02%	306.09%	202.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	12.55%
YoY %	4.52%	1.65%	3.73%	1.57%	3.22%	3.40%	-	-
Horiz. %	119.46%	114.30%	112.44%	108.40%	106.72%	103.40%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	185,036	124,199	63,651	282,716	219,408	146,140	72,948	85.67%
YoY %	48.98%	95.12%	-77.49%	28.85%	50.14%	100.33%	-	-
Horiz. %	253.65%	170.26%	87.26%	387.56%	300.77%	200.33%	100.00%	-
Div Payout %	57.97%	62.75%	67.67%	61.97%	60.14%	59.63%	58.42%	-
YoY %	-7.62%	-7.27%	9.20%	3.04%	0.86%	2.07%	-	-
Horiz. %	99.23%	107.41%	115.83%	106.08%	102.94%	102.07%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	12.55%
YoY %	4.52%	1.65%	3.73%	1.57%	3.22%	3.40%	-	-
Horiz. %	119.46%	114.30%	112.44%	108.40%	106.72%	103.40%	100.00%	-
NOSH	3,373,095	3,360,004	3,346,172	3,345,187	3,330,525	3,324,262	3,313,001	1.20%
YoY %	0.39%	0.41%	0.03%	0.44%	0.19%	0.34%	-	-
Horiz. %	101.81%	101.42%	101.00%	100.97%	100.53%	100.34%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	14.92%	14.71%	14.72%	16.13%	17.02%	17.28%	17.71%	-
YoY %	1.43%	-0.07%	-8.74%	-5.23%	-1.50%	-2.43%	-	-
Horiz. %	84.25%	83.06%	83.12%	91.08%	96.10%	97.57%	100.00%	-
ROE	13.00%	8.42%	4.07%	20.47%	16.63%	11.53%	6.07%	-
YoY %	54.39%	106.88%	-80.12%	23.09%	44.23%	89.95%	-	-
Horiz. %	214.17%	138.71%	67.05%	337.23%	273.97%	189.95%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	63.79	40.20	19.11	85.02	64.49	42.77	21.30	107.35%
YoY %	58.68%	110.36%	-77.52%	31.83%	50.78%	100.80%	-	-
Horiz. %	299.48%	188.73%	89.72%	399.15%	302.77%	200.80%	100.00%	-
EPS	9.49	5.90	2.81	13.72	10.97	7.38	3.77	84.73%
YoY %	60.85%	109.96%	-79.52%	25.07%	48.64%	95.76%	-	-
Horiz. %	251.72%	156.50%	74.54%	363.93%	290.98%	195.76%	100.00%	-
DPS	5.50	3.70	1.90	8.50	6.60	4.40	2.20	83.89%
YoY %	48.65%	94.74%	-77.65%	28.79%	50.00%	100.00%	-	-
Horiz. %	250.00%	168.18%	86.36%	386.36%	300.00%	200.00%	100.00%	-
NAPS	0.73	0.70	0.69	0.67	0.66	0.64	0.62	11.47%
YoY %	4.29%	1.45%	2.99%	1.52%	3.12%	3.23%	-	-
Horiz. %	117.74%	112.90%	111.29%	108.06%	106.45%	103.23%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,345,187
RPS	62.61	39.37	18.67	82.50	62.55	41.45	20.61	109.33%
YoY %	59.03%	110.87%	-77.37%	31.89%	50.90%	101.12%	-	-
Horiz. %	303.78%	191.02%	90.59%	400.29%	303.49%	201.12%	100.00%	-
EPS	9.31	5.77	2.74	13.31	10.64	7.15	3.64	86.70%
YoY %	61.35%	110.58%	-79.41%	25.09%	48.81%	96.43%	-	-
Horiz. %	255.77%	158.52%	75.27%	365.66%	292.31%	196.43%	100.00%	-
DPS	5.40	3.62	1.86	8.25	6.40	4.26	2.13	85.61%
YoY %	49.17%	94.62%	-77.45%	28.91%	50.23%	100.00%	-	-
Horiz. %	253.52%	169.95%	87.32%	387.32%	300.47%	200.00%	100.00%	-
NAPS	0.7165	0.6855	0.6744	0.6502	0.6401	0.6202	0.5998	12.54%
YoY %	4.52%	1.65%	3.72%	1.58%	3.21%	3.40%	-	-
Horiz. %	119.46%	114.29%	112.44%	108.40%	106.72%	103.40%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	5.48	5.25	5.24	4.63	6.14	6.62	5.99	-
P/RPS	8.59	13.06	27.42	5.45	9.52	15.48	28.12	-54.54%
YoY %	-34.23%	-52.37%	403.12%	-42.75%	-38.50%	-44.95%	-	-
Horiz. %	30.55%	46.44%	97.51%	19.38%	33.85%	55.05%	100.00%	-
P/EPS	57.76	89.04	186.63	33.76	55.95	89.71	159.06	-49.00%
YoY %	-35.13%	-52.29%	452.81%	-39.66%	-37.63%	-43.60%	-	-
Horiz. %	36.31%	55.98%	117.33%	21.22%	35.18%	56.40%	100.00%	-
EY	1.73	1.12	0.54	2.96	1.79	1.11	0.63	95.73%
YoY %	54.46%	107.41%	-81.76%	65.36%	61.26%	76.19%	-	-
Horiz. %	274.60%	177.78%	85.71%	469.84%	284.13%	176.19%	100.00%	-
DY	1.00	0.70	0.36	1.84	1.07	0.66	0.37	93.67%
YoY %	42.86%	94.44%	-80.43%	71.96%	62.12%	78.38%	-	-
Horiz. %	270.27%	189.19%	97.30%	497.30%	289.19%	178.38%	100.00%	-
P/NAPS	7.51	7.50	7.59	6.91	9.30	10.34	9.66	-15.41%
YoY %	0.13%	-1.19%	9.84%	-25.70%	-10.06%	7.04%	-	-
Horiz. %	77.74%	77.64%	78.57%	71.53%	96.27%	107.04%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	11/02/20	05/11/19	06/08/19	07/05/19	12/02/19	08/11/18	07/08/18	-
Price	6.00	5.47	5.05	5.05	5.45	6.31	6.17	-
P/RPS	9.41	13.61	26.43	5.94	8.45	14.75	28.96	-52.63%
YoY %	-30.86%	-48.51%	344.95%	-29.70%	-42.71%	-49.07%	-	-
Horiz. %	32.49%	47.00%	91.26%	20.51%	29.18%	50.93%	100.00%	-
P/EPS	63.24	92.77	179.86	36.82	49.66	85.51	163.84	-46.89%
YoY %	-31.83%	-48.42%	388.48%	-25.86%	-41.92%	-47.81%	-	-
Horiz. %	38.60%	56.62%	109.78%	22.47%	30.31%	52.19%	100.00%	-
EY	1.58	1.08	0.56	2.72	2.01	1.17	0.61	88.27%
YoY %	46.30%	92.86%	-79.41%	35.32%	71.79%	91.80%	-	-
Horiz. %	259.02%	177.05%	91.80%	445.90%	329.51%	191.80%	100.00%	-
DY	0.92	0.68	0.38	1.68	1.21	0.70	0.36	86.60%
YoY %	35.29%	78.95%	-77.38%	38.84%	72.86%	94.44%	-	-
Horiz. %	255.56%	188.89%	105.56%	466.67%	336.11%	194.44%	100.00%	-
P/NAPS	8.22	7.81	7.32	7.54	8.26	9.86	9.95	-11.92%
YoY %	5.25%	6.69%	-2.92%	-8.72%	-16.23%	-0.90%	-	-
Horiz. %	82.61%	78.49%	73.57%	75.78%	83.02%	99.10%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos