[HARTA] QoQ Quarter Result on 30-Jun-2019 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

06-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 2.96%

YoY- -24.67%

Quarter Report

HHB 1Q FY2020 Financial Results_190806.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Quarter Result
Revenue	777,898	796,550	709,424	640,101	683,889	723,393	714,244	5.85%
YoY %	-2.34%	12.28%	10.83%	-6.40%	-5.46%	1.28%	-	-
Horiz. %	108.91%	111.52%	99.33%	89.62%	95.75%	101.28%	100.00%	-
PBT	137,575	159,697	137,327	121,654	113,680	150,001	142,352	-2.24%
YoY %	-13.85%	16.29%	12.88%	7.01%	-24.21%	5.37%	-	-
Horiz. %	96.64%	112.18%	96.47%	85.46%	79.86%	105.37%	100.00%	-
Tax	-21,864	-38,036	-33,121	-27,400	-22,266	-30,666	-21,971	-0.32%
YoY %	42.52%	-14.84%	-20.88%	-23.06%	27.39%	-39.57%	-	-
Horiz. %	99.51%	173.12%	150.75%	124.71%	101.34%	139.57%	100.00%	-
NP	115,711	121,661	104,206	94,254	91,414	119,335	120,381	-2.60%
YoY %	-4.89%	16.75%	10.56%	3.11%	-23.40%	-0.87%	-	-
Horiz. %	96.12%	101.06%	86.56%	78.30%	75.94%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,579	121,273	103,867	94,063	91,360	119,755	120,216	-2.58%
YoY %	-4.70%	16.76%	10.42%	2.96%	-23.71%	-0.38%	-	-
Horiz. %	96.14%	100.88%	86.40%	78.24%	76.00%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.89%	23.82%	24.12%	22.52%	19.59%	20.44%	15.43%	-
YoY %	-33.29%	-1.24%	7.10%	14.96%	-4.16%	32.47%	-	-
Horiz. %	102.98%	154.37%	156.32%	145.95%	126.96%	132.47%	100.00%	-
Total Cost	662,187	674,889	605,218	545,847	592,475	604,058	593,863	7.52%
YoY %	-1.88%	11.51%	10.88%	-7.87%	-1.92%	1.72%	-	-
Horiz. %	111.51%	113.64%	101.91%	91.91%	99.77%	101.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	12.12%
YoY %	2.78%	4.52%	1.65%	3.73%	1.57%	3.22%	-	-
Horiz. %	118.75%	115.54%	110.54%	108.74%	104.84%	103.22%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	68,996	60,557	60,421	63,651	63,195	73,136	73,070	-3.74%
YoY %	13.94%	0.23%	-5.07%	0.72%	-13.59%	0.09%	-	-
Horiz. %	94.42%	82.88%	82.69%	87.11%	86.49%	100.09%	100.00%	-
Div Payout %	59.70%	49.93%	58.17%	67.67%	69.17%	61.07%	60.78%	-
YoY %	19.57%	-14.17%	-14.04%	-2.17%	13.26%	0.48%	-	-
Horiz. %	98.22%	82.15%	95.71%	111.34%	113.80%	100.48%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	12.12%
YoY %	2.78%	4.52%	1.65%	3.73%	1.57%	3.22%	-	-
Horiz. %	118.75%	115.54%	110.54%	108.74%	104.84%	103.22%	100.00%	-
NOSH	3,381,714	3,373,095	3,360,004	3,346,172	3,345,187	3,330,525	3,324,262	1.14%
YoY %	0.26%	0.39%	0.41%	0.03%	0.44%	0.19%	-	-
Horiz. %	101.73%	101.47%	101.08%	100.66%	100.63%	100.19%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	14.87%	15.27%	14.69%	14.72%	13.37%	16.50%	16.85%	-
YoY %	-2.62%	3.95%	-0.20%	10.10%	-18.97%	-2.08%	-	-
Horiz. %	88.25%	90.62%	87.18%	87.36%	79.35%	97.92%	100.00%	-
ROE	4.58%	4.94%	4.42%	4.07%	4.10%	5.46%	5.66%	-
YoY %	-7.29%	11.76%	8.60%	-0.73%	-24.91%	-3.53%	-	-
Horiz. %	80.92%	87.28%	78.09%	71.91%	72.44%	96.47%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	23.11	23.68	21.13	19.11	20.56	21.76	21.50	4.92%
YoY %	-2.41%	12.07%	10.57%	-7.05%	-5.51%	1.21%	-	-
Horiz. %	107.49%	110.14%	98.28%	88.88%	95.63%	101.21%	100.00%	-
EPS	3.43	3.60	3.09	2.81	2.75	3.60	3.62	-3.52%
YoY %	-4.72%	16.50%	9.96%	2.18%	-23.61%	-0.55%	-	-
Horiz. %	94.75%	99.45%	85.36%	77.62%	75.97%	99.45%	100.00%	-
DPS	2.05	1.80	1.80	1.90	1.90	2.20	2.20	-4.59%
YoY %	13.89%	0.00%	-5.26%	0.00%	-13.64%	0.00%	-	-
Horiz. %	93.18%	81.82%	81.82%	86.36%	86.36%	100.00%	100.00%	-
NAPS	0.75	0.73	0.70	0.69	0.67	0.66	0.64	11.14%
YoY %	2.74%	4.29%	1.45%	2.99%	1.52%	3.12%	-	-
Horiz. %	117.19%	114.06%	109.38%	107.81%	104.69%	103.12%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,346,172
RPS	22.70	23.24	20.70	18.67	19.95	21.10	20.84	5.85%
YoY %	-2.32%	12.27%	10.87%	-6.42%	-5.45%	1.25%	-	-
Horiz. %	108.93%	111.52%	99.33%	89.59%	95.73%	101.25%	100.00%	-
EPS	3.37	3.54	3.03	2.74	2.67	3.49	3.51	-2.67%
YoY %	-4.80%	16.83%	10.58%	2.62%	-23.50%	-0.57%	-	-
Horiz. %	96.01%	100.85%	86.32%	78.06%	76.07%	99.43%	100.00%	-
DPS	2.01	1.77	1.76	1.86	1.84	2.13	2.13	-3.78%
YoY %	13.56%	0.57%	-5.38%	1.09%	-13.62%	0.00%	-	-
Horiz. %	94.37%	83.10%	82.63%	87.32%	86.38%	100.00%	100.00%	-
NAPS	0.7365	0.7165	0.6855	0.6744	0.6502	0.6401	0.6202	12.12%
YoY %	2.79%	4.52%	1.65%	3.72%	1.58%	3.21%	-	-
Horiz. %	118.75%	115.53%	110.53%	108.74%	104.84%	103.21%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	6.88	5.48	5.25	5.24	4.63	6.14	6.62	-
P/RPS	29.77	23.15	24.84	27.42	22.52	28.22	30.78	-2.19%
YoY %	28.60%	-6.80%	-9.41%	21.76%	-20.20%	-8.32%	-	-
Horiz. %	96.72%	75.21%	80.70%	89.08%	73.16%	91.68%	100.00%	-
P/EPS	200.35	152.02	169.67	186.63	168.56	170.44	182.90	6.25%
YoY %	31.79%	-10.40%	-9.09%	10.72%	-1.10%	-6.81%	-	-
Horiz. %	109.54%	83.12%	92.77%	102.04%	92.16%	93.19%	100.00%	-
EY	0.50	0.66	0.59	0.54	0.59	0.59	0.55	-6.15%
YoY %	-24.24%	11.86%	9.26%	-8.47%	0.00%	7.27%	-	-
Horiz. %	90.91%	120.00%	107.27%	98.18%	107.27%	107.27%	100.00%	-
DY	0.30	0.33	0.34	0.36	0.41	0.36	0.33	-6.15%
YoY %	-9.09%	-2.94%	-5.56%	-12.20%	13.89%	9.09%	-	-
Horiz. %	90.91%	100.00%	103.03%	109.09%	124.24%	109.09%	100.00%	-
P/NAPS	9.17	7.51	7.50	7.59	6.91	9.30	10.34	-7.68%
YoY %	22.10%	0.13%	-1.19%	9.84%	-25.70%	-10.06%	-	-
Horiz. %	88.68%	72.63%	72.53%	73.40%	66.83%	89.94%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	18/05/20	11/02/20	05/11/19	06/08/19	07/05/19	12/02/19	08/11/18	-
Price	9.13	6.00	5.47	5.05	5.05	5.45	6.31	-
P/RPS	39.50	25.34	25.88	26.43	24.56	25.05	29.34	21.90%
YoY %	55.88%	-2.09%	-2.08%	7.61%	-1.96%	-14.62%	-	-
Horiz. %	134.63%	86.37%	88.21%	90.08%	83.71%	85.38%	100.00%	-
P/EPS	265.87	166.45	176.78	179.86	183.85	151.29	174.34	32.45%
YoY %	59.73%	-5.84%	-1.71%	-2.17%	21.52%	-13.22%	-	-
Horiz. %	152.50%	95.47%	101.40%	103.17%	105.45%	86.78%	100.00%	-
EY	0.38	0.60	0.57	0.56	0.54	0.66	0.57	-23.66%
YoY %	-36.67%	5.26%	1.79%	3.70%	-18.18%	15.79%	-	-
Horiz. %	66.67%	105.26%	100.00%	98.25%	94.74%	115.79%	100.00%	-
DY	0.22	0.30	0.33	0.38	0.38	0.40	0.35	-26.60%
YoY %	-26.67%	-9.09%	-13.16%	0.00%	-5.00%	14.29%	-	-
Horiz. %	62.86%	85.71%	94.29%	108.57%	108.57%	114.29%	100.00%	-
P/NAPS	12.17	8.22	7.81	7.32	7.54	8.26	9.86	15.05%
YoY %	48.05%	5.25%	6.69%	-2.92%	-8.72%	-16.23%	-	-
Horiz. %	123.43%	83.37%	79.21%	74.24%	76.47%	83.77%	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

2024-05-14 16:40:00

OBV

5 Mins

SELL

2024-05-14 16:00:00

EMA 5

Hourly

SELL

2024-05-14 15:25:00

OBV

5 Mins

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 55

Hourly

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

SENDAI

EVERSENDAI CORPORATION BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

390

GENTING

GENTING BHD

388

PTRANS

PERAK TRANSIT BERHAD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

353

HLIND

HONG LEONG INDUSTRIES BHD

342

GENM

GENTING MALAYSIA BERHAD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

269

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

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