[HARTA] QoQ TTM Result on 30-Sep-2018 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

08-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 1.47%

YoY- 29.94%

Quarter Report

HHB 2Q FY2019 Financial Results_181108.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	2,761,627	2,827,879	2,760,831	2,640,577	2,510,950	2,405,638	2,315,794	12.49%
YoY %	-2.34%	2.43%	4.55%	5.16%	4.38%	3.88%	-	-
Horiz. %	119.25%	122.11%	119.22%	114.02%	108.43%	103.88%	100.00%	-
PBT	527,687	551,866	573,158	562,014	556,907	526,810	510,343	2.25%
YoY %	-4.38%	-3.71%	1.98%	0.92%	5.71%	3.23%	-	-
Horiz. %	103.40%	108.14%	112.31%	110.12%	109.12%	103.23%	100.00%	-
Tax	-102,303	-95,648	-91,455	-86,523	-88,059	-86,621	-97,614	3.18%
YoY %	-6.96%	-4.58%	-5.70%	1.74%	-1.66%	11.26%	-	-
Horiz. %	104.80%	97.99%	93.69%	88.64%	90.21%	88.74%	100.00%	-
NP	425,384	456,218	481,703	475,491	468,848	440,189	412,729	2.03%
YoY %	-6.76%	-5.29%	1.31%	1.42%	6.51%	6.65%	-	-
Horiz. %	103.07%	110.54%	116.71%	115.21%	113.60%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,394	456,204	481,490	474,758	467,882	439,395	412,176	2.13%
YoY %	-6.75%	-5.25%	1.42%	1.47%	6.48%	6.60%	-	-
Horiz. %	103.21%	110.68%	116.82%	115.18%	113.52%	106.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	17.33%	15.96%	15.40%	15.81%	16.44%	19.13%	-
YoY %	11.89%	8.58%	3.64%	-2.59%	-3.83%	-14.06%	-	-
Horiz. %	101.36%	90.59%	83.43%	80.50%	82.65%	85.94%	100.00%	-
Total Cost	2,336,243	2,371,661	2,279,128	2,165,086	2,042,102	1,965,449	1,903,065	14.69%
YoY %	-1.49%	4.06%	5.27%	6.02%	3.90%	3.28%	-	-
Horiz. %	122.76%	124.62%	119.76%	113.77%	107.31%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	12.80%
YoY %	3.73%	1.57%	3.22%	3.40%	3.63%	2.77%	-	-
Horiz. %	119.75%	115.45%	113.67%	110.12%	106.51%	102.77%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	273,053	282,350	285,279	278,135	262,570	230,743	197,436	24.20%
YoY %	-3.29%	-1.03%	2.57%	5.93%	13.79%	16.87%	-	-
Horiz. %	138.30%	143.01%	144.49%	140.87%	132.99%	116.87%	100.00%	-
Div Payout %	64.19%	61.89%	59.25%	58.58%	56.12%	52.51%	47.90%	-
YoY %	3.72%	4.46%	1.14%	4.38%	6.87%	9.62%	-	-
Horiz. %	134.01%	129.21%	123.70%	122.30%	117.16%	109.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	12.80%
YoY %	3.73%	1.57%	3.22%	3.40%	3.63%	2.77%	-	-
Horiz. %	119.75%	115.45%	113.67%	110.12%	106.51%	102.77%	100.00%	-
NOSH	3,346,172	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	1,652,132	60.28%
YoY %	0.03%	0.44%	0.19%	0.34%	0.03%	100.47%	-	-
Horiz. %	202.54%	202.48%	201.59%	201.21%	200.53%	200.47%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	15.40%	16.13%	17.45%	18.01%	18.67%	18.30%	17.82%	-
YoY %	-4.53%	-7.56%	-3.11%	-3.54%	2.02%	2.69%	-	-
Horiz. %	86.42%	90.52%	97.92%	101.07%	104.77%	102.69%	100.00%	-
ROE	18.40%	20.47%	21.94%	22.33%	22.76%	22.15%	21.35%	-
YoY %	-10.11%	-6.70%	-1.75%	-1.89%	2.75%	3.75%	-	-
Horiz. %	86.18%	95.88%	102.76%	104.59%	106.60%	103.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	82.43	85.02	83.05	79.50	75.73	72.76	140.37	-29.94%
YoY %	-3.05%	2.37%	4.47%	4.98%	4.08%	-48.17%	-	-
Horiz. %	58.72%	60.57%	59.17%	56.64%	53.95%	51.83%	100.00%	-
EPS	12.70	13.72	14.48	14.29	14.11	13.29	24.98	-36.37%
YoY %	-7.43%	-5.25%	1.33%	1.28%	6.17%	-46.80%	-	-
Horiz. %	50.84%	54.92%	57.97%	57.21%	56.49%	53.20%	100.00%	-
DPS	8.20	8.50	8.60	8.37	7.92	6.98	12.00	-22.47%
YoY %	-3.53%	-1.16%	2.75%	5.68%	13.47%	-41.83%	-	-
Horiz. %	68.33%	70.83%	71.67%	69.75%	66.00%	58.17%	100.00%	-
NAPS	0.69	0.67	0.66	0.64	0.62	0.60	1.17	-29.74%
YoY %	2.99%	1.52%	3.12%	3.23%	3.33%	-48.72%	-	-
Horiz. %	58.97%	57.26%	56.41%	54.70%	52.99%	51.28%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,324,262
RPS	80.57	82.50	80.55	77.04	73.26	70.18	67.56	12.49%
YoY %	-2.34%	2.42%	4.56%	5.16%	4.39%	3.88%	-	-
Horiz. %	119.26%	122.11%	119.23%	114.03%	108.44%	103.88%	100.00%	-
EPS	12.41	13.31	14.05	13.85	13.65	12.82	12.03	2.10%
YoY %	-6.76%	-5.27%	1.44%	1.47%	6.47%	6.57%	-	-
Horiz. %	103.16%	110.64%	116.79%	115.13%	113.47%	106.57%	100.00%	-
DPS	7.97	8.24	8.32	8.11	7.66	6.73	5.76	24.24%
YoY %	-3.28%	-0.96%	2.59%	5.87%	13.82%	16.84%	-	-
Horiz. %	138.37%	143.06%	144.44%	140.80%	132.99%	116.84%	100.00%	-
NAPS	0.6744	0.6502	0.6401	0.6202	0.5998	0.5788	0.5631	12.81%
YoY %	3.72%	1.58%	3.21%	3.40%	3.63%	2.79%	-	-
Horiz. %	119.77%	115.47%	113.67%	110.14%	106.52%	102.79%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	5.24	4.63	6.14	6.62	5.99	6.05	10.68	-
P/RPS	6.36	5.45	7.39	8.33	7.91	8.31	7.61	-11.30%
YoY %	16.70%	-26.25%	-11.28%	5.31%	-4.81%	9.20%	-	-
Horiz. %	83.57%	71.62%	97.11%	109.46%	103.94%	109.20%	100.00%	-
P/EPS	41.27	33.76	42.39	46.31	42.45	45.52	42.75	-2.32%
YoY %	22.25%	-20.36%	-8.46%	9.09%	-6.74%	6.48%	-	-
Horiz. %	96.54%	78.97%	99.16%	108.33%	99.30%	106.48%	100.00%	-
EY	2.42	2.96	2.36	2.16	2.36	2.20	2.34	2.27%
YoY %	-18.24%	25.42%	9.26%	-8.47%	7.27%	-5.98%	-	-
Horiz. %	103.42%	126.50%	100.85%	92.31%	100.85%	94.02%	100.00%	-
DY	1.56	1.84	1.40	1.26	1.32	1.15	1.12	24.79%
YoY %	-15.22%	31.43%	11.11%	-4.55%	14.78%	2.68%	-	-
Horiz. %	139.29%	164.29%	125.00%	112.50%	117.86%	102.68%	100.00%	-
P/NAPS	7.59	6.91	9.30	10.34	9.66	10.08	9.13	-11.61%
YoY %	9.84%	-25.70%	-10.06%	7.04%	-4.17%	10.41%	-	-
Horiz. %	83.13%	75.68%	101.86%	113.25%	105.81%	110.41%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	06/08/19	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	06/02/18	-
Price	5.05	5.05	5.45	6.31	6.17	6.00	10.84	-
P/RPS	6.13	5.94	6.56	7.94	8.15	8.25	7.72	-14.28%
YoY %	3.20%	-9.45%	-17.38%	-2.58%	-1.21%	6.87%	-	-
Horiz. %	79.40%	76.94%	84.97%	102.85%	105.57%	106.87%	100.00%	-
P/EPS	39.77	36.82	37.63	44.14	43.73	45.15	43.39	-5.65%
YoY %	8.01%	-2.15%	-14.75%	0.94%	-3.15%	4.06%	-	-
Horiz. %	91.66%	84.86%	86.73%	101.73%	100.78%	104.06%	100.00%	-
EY	2.51	2.72	2.66	2.27	2.29	2.21	2.30	6.01%
YoY %	-7.72%	2.26%	17.18%	-0.87%	3.62%	-3.91%	-	-
Horiz. %	109.13%	118.26%	115.65%	98.70%	99.57%	96.09%	100.00%	-
DY	1.62	1.68	1.58	1.33	1.28	1.16	1.11	28.75%
YoY %	-3.57%	6.33%	18.80%	3.91%	10.34%	4.50%	-	-
Horiz. %	145.95%	151.35%	142.34%	119.82%	115.32%	104.50%	100.00%	-
P/NAPS	7.32	7.54	8.26	9.86	9.95	10.00	9.26	-14.54%
YoY %	-2.92%	-8.72%	-16.23%	-0.90%	-0.50%	7.99%	-	-
Horiz. %	79.05%	81.43%	89.20%	106.48%	107.45%	107.99%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 10:00:00

EMA 5

30 Mins

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

MBSB

MALAYSIA BUILDING SOCIETY BHD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

302

TOPGLOV

TOP GLOVE CORPORATION BHD

293

HLIND

HONG LEONG INDUSTRIES BHD

290

NOTION

NOTION VTEC BHD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

256

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

INGENIEU

0.08

0.00

379,383,100

HSI-CV8

0.135

-0.025

133,238,100

HSI-HUZ

0.195

+0.03

88,379,400

FEYTECH

1.06

+0.26

83,832,000

BCMALL

0.015

+0.005

55,313,300

DNEX

0.455

+0.01

49,772,700

YNHPROP

0.49

+0.04

46,726,300

FITTERS

0.05

0.00

40,882,400

HSI-CXG

0.205

-0.045

31,317,600

AIMFLEX

0.18

+0.005

26,274,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.18

+0.28

459,200

PANAMY

19.84

+0.28

1,900

FEYTECH

1.06

+0.26

83,832,000

RAPID

0.89

+0.18

13,848,300

AJI

15.88

+0.18

45,100

GAMUDA

5.96

+0.16

4,075,800

HLIND

11.60

+0.12

27,000

PTARAS

1.81

+0.11

645,500

ENGTEX

1.11

+0.10

4,343,400

More gainer Stocks

KLK

21.90

-0.54

369,500

MPI

39.02

-0.38

127,800

NESTLE

129.50

-0.30

800

PETDAG

20.90

-0.28

63,100

PENERGY

1.39

-0.21

3,921,800

AMAZON-C3

0.105

-0.195

200

SUNCON-C15

0.18

-0.19

30,000

PPB

15.14

-0.18

45,700

DKSH

5.12

-0.18

25,000

KOTRA

4.60

-0.16

73,400

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