[HARTA] QoQ TTM Result on 30-Jun-2018 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

07-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 6.48%

YoY- 44.74%

Quarter Report

HHB 1Q FY2019 Financial Results_180807.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	2,827,879	2,760,831	2,640,577	2,510,950	2,405,638	2,315,794	2,168,942	19.36%
YoY %	2.43%	4.55%	5.16%	4.38%	3.88%	6.77%	-	-
Horiz. %	130.38%	127.29%	121.74%	115.77%	110.91%	106.77%	100.00%	-
PBT	551,866	573,158	562,014	556,907	526,810	510,343	449,813	14.61%
YoY %	-3.71%	1.98%	0.92%	5.71%	3.23%	13.46%	-	-
Horiz. %	122.69%	127.42%	124.94%	123.81%	117.12%	113.46%	100.00%	-
Tax	-95,648	-91,455	-86,523	-88,059	-86,621	-97,614	-83,807	9.21%
YoY %	-4.58%	-5.70%	1.74%	-1.66%	11.26%	-16.47%	-	-
Horiz. %	114.13%	109.13%	103.24%	105.07%	103.36%	116.47%	100.00%	-
NP	456,218	481,703	475,491	468,848	440,189	412,729	366,006	15.83%
YoY %	-5.29%	1.31%	1.42%	6.51%	6.65%	12.77%	-	-
Horiz. %	124.65%	131.61%	129.91%	128.10%	120.27%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	456,204	481,490	474,758	467,882	439,395	412,176	365,379	15.96%
YoY %	-5.25%	1.42%	1.47%	6.48%	6.60%	12.81%	-	-
Horiz. %	124.86%	131.78%	129.94%	128.05%	120.26%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.33%	15.96%	15.40%	15.81%	16.44%	19.13%	18.63%	-
YoY %	8.58%	3.64%	-2.59%	-3.83%	-14.06%	2.68%	-	-
Horiz. %	93.02%	85.67%	82.66%	84.86%	88.24%	102.68%	100.00%	-
Total Cost	2,371,661	2,279,128	2,165,086	2,042,102	1,965,449	1,903,065	1,802,936	20.07%
YoY %	4.06%	5.27%	6.02%	3.90%	3.28%	5.55%	-	-
Horiz. %	131.54%	126.41%	120.09%	113.27%	109.01%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	13.23%
YoY %	1.57%	3.22%	3.40%	3.63%	2.77%	4.36%	-	-
Horiz. %	120.48%	118.62%	114.92%	111.14%	107.25%	104.36%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	282,350	285,279	278,135	262,570	230,743	197,436	164,310	43.51%
YoY %	-1.03%	2.57%	5.93%	13.79%	16.87%	20.16%	-	-
Horiz. %	171.84%	173.62%	169.27%	159.80%	140.43%	120.16%	100.00%	-
Div Payout %	61.89%	59.25%	58.58%	56.12%	52.51%	47.90%	44.97%	-
YoY %	4.46%	1.14%	4.38%	6.87%	9.62%	6.52%	-	-
Horiz. %	137.63%	131.75%	130.26%	124.79%	116.77%	106.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	1,849,699	13.23%
YoY %	1.57%	3.22%	3.40%	3.63%	2.77%	4.36%	-	-
Horiz. %	120.48%	118.62%	114.92%	111.14%	107.25%	104.36%	100.00%	-
NOSH	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	1,652,132	1,650,201	60.24%
YoY %	0.44%	0.19%	0.34%	0.03%	100.47%	0.12%	-	-
Horiz. %	202.71%	201.83%	201.45%	200.76%	200.70%	100.12%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	16.13%	17.45%	18.01%	18.67%	18.30%	17.82%	16.87%	-
YoY %	-7.56%	-3.11%	-3.54%	2.02%	2.69%	5.63%	-	-
Horiz. %	95.61%	103.44%	106.76%	110.67%	108.48%	105.63%	100.00%	-
ROE	20.47%	21.94%	22.33%	22.76%	22.15%	21.35%	19.75%	-
YoY %	-6.70%	-1.75%	-1.89%	2.75%	3.75%	8.10%	-	-
Horiz. %	103.65%	111.09%	113.06%	115.24%	112.15%	108.10%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	85.02	83.05	79.50	75.73	72.76	140.37	132.01	-25.44%
YoY %	2.37%	4.47%	4.98%	4.08%	-48.17%	6.33%	-	-
Horiz. %	64.40%	62.91%	60.22%	57.37%	55.12%	106.33%	100.00%	-
EPS	13.72	14.48	14.29	14.11	13.29	24.98	22.24	-27.55%
YoY %	-5.25%	1.33%	1.28%	6.17%	-46.80%	12.32%	-	-
Horiz. %	61.69%	65.11%	64.25%	63.44%	59.76%	112.32%	100.00%	-
DPS	8.50	8.60	8.37	7.92	6.98	12.00	10.00	-10.27%
YoY %	-1.16%	2.75%	5.68%	13.47%	-41.83%	20.00%	-	-
Horiz. %	85.00%	86.00%	83.70%	79.20%	69.80%	120.00%	100.00%	-
NAPS	0.67	0.66	0.64	0.62	0.60	1.17	1.1258	-29.26%
YoY %	1.52%	3.12%	3.23%	3.33%	-48.72%	3.93%	-	-
Horiz. %	59.51%	58.62%	56.85%	55.07%	53.30%	103.93%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,313,001
RPS	82.50	80.55	77.04	73.26	70.18	67.56	63.28	19.36%
YoY %	2.42%	4.56%	5.16%	4.39%	3.88%	6.76%	-	-
Horiz. %	130.37%	127.29%	121.74%	115.77%	110.90%	106.76%	100.00%	-
EPS	13.31	14.05	13.85	13.65	12.82	12.03	10.66	15.96%
YoY %	-5.27%	1.44%	1.47%	6.47%	6.57%	12.85%	-	-
Horiz. %	124.86%	131.80%	129.92%	128.05%	120.26%	112.85%	100.00%	-
DPS	8.24	8.32	8.11	7.66	6.73	5.76	4.79	43.61%
YoY %	-0.96%	2.59%	5.87%	13.82%	16.84%	20.25%	-	-
Horiz. %	172.03%	173.70%	169.31%	159.92%	140.50%	120.25%	100.00%	-
NAPS	0.6502	0.6401	0.6202	0.5998	0.5788	0.5631	0.5396	13.24%
YoY %	1.58%	3.21%	3.40%	3.63%	2.79%	4.36%	-	-
Horiz. %	120.50%	118.62%	114.94%	111.16%	107.26%	104.36%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	4.63	6.14	6.62	5.99	6.05	10.68	6.96	-
P/RPS	5.45	7.39	8.33	7.91	8.31	7.61	5.27	2.26%
YoY %	-26.25%	-11.28%	5.31%	-4.81%	9.20%	44.40%	-	-
Horiz. %	103.42%	140.23%	158.06%	150.09%	157.69%	144.40%	100.00%	-
P/EPS	33.76	42.39	46.31	42.45	45.52	42.75	31.30	5.17%
YoY %	-20.36%	-8.46%	9.09%	-6.74%	6.48%	36.58%	-	-
Horiz. %	107.86%	135.43%	147.96%	135.62%	145.43%	136.58%	100.00%	-
EY	2.96	2.36	2.16	2.36	2.20	2.34	3.20	-5.06%
YoY %	25.42%	9.26%	-8.47%	7.27%	-5.98%	-26.88%	-	-
Horiz. %	92.50%	73.75%	67.50%	73.75%	68.75%	73.12%	100.00%	-
DY	1.84	1.40	1.26	1.32	1.15	1.12	1.44	17.77%
YoY %	31.43%	11.11%	-4.55%	14.78%	2.68%	-22.22%	-	-
Horiz. %	127.78%	97.22%	87.50%	91.67%	79.86%	77.78%	100.00%	-
P/NAPS	6.91	9.30	10.34	9.66	10.08	9.13	6.18	7.73%
YoY %	-25.70%	-10.06%	7.04%	-4.17%	10.41%	47.73%	-	-
Horiz. %	111.81%	150.49%	167.31%	156.31%	163.11%	147.73%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	06/02/18	28/12/17	-
Price	5.05	5.45	6.31	6.17	6.00	10.84	10.82	-
P/RPS	5.94	6.56	7.94	8.15	8.25	7.72	8.20	-19.35%
YoY %	-9.45%	-17.38%	-2.58%	-1.21%	6.87%	-5.85%	-	-
Horiz. %	72.44%	80.00%	96.83%	99.39%	100.61%	94.15%	100.00%	-
P/EPS	36.82	37.63	44.14	43.73	45.15	43.39	48.65	-16.96%
YoY %	-2.15%	-14.75%	0.94%	-3.15%	4.06%	-10.81%	-	-
Horiz. %	75.68%	77.35%	90.73%	89.89%	92.81%	89.19%	100.00%	-
EY	2.72	2.66	2.27	2.29	2.21	2.30	2.06	20.37%
YoY %	2.26%	17.18%	-0.87%	3.62%	-3.91%	11.65%	-	-
Horiz. %	132.04%	129.13%	110.19%	111.17%	107.28%	111.65%	100.00%	-
DY	1.68	1.58	1.33	1.28	1.16	1.11	0.92	49.45%
YoY %	6.33%	18.80%	3.91%	10.34%	4.50%	20.65%	-	-
Horiz. %	182.61%	171.74%	144.57%	139.13%	126.09%	120.65%	100.00%	-
P/NAPS	7.54	8.26	9.86	9.95	10.00	9.26	9.61	-14.94%
YoY %	-8.72%	-16.23%	-0.90%	-0.50%	7.99%	-3.64%	-	-
Horiz. %	78.46%	85.95%	102.60%	103.54%	104.06%	96.36%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

454

HLIND

HONG LEONG INDUSTRIES BHD

444

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

357

GENM

GENTING MALAYSIA BERHAD

288

YTL

YTL CORPORATION BHD

286

MYEG

MY E.G. SERVICES BHD

253

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