[HARTA] QoQ TTM Result on 30-Sep-2019 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- -3.84%

YoY- -13.84%

Quarter Report

HHB 2Q FY2020 Financial Results_191105.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	3,203,959	2,923,973	2,829,964	2,756,807	2,761,627	2,827,879	2,760,831	10.44%
YoY %	9.58%	3.32%	2.65%	-0.17%	-2.34%	2.43%	-	-
Horiz. %	116.05%	105.91%	102.50%	99.85%	100.03%	102.43%	100.00%	-
PBT	707,418	556,253	532,358	522,662	527,687	551,866	573,158	15.07%
YoY %	27.18%	4.49%	1.86%	-0.95%	-4.38%	-3.71%	-	-
Horiz. %	123.42%	97.05%	92.88%	91.19%	92.07%	96.29%	100.00%	-
Tax	-144,780	-120,421	-120,823	-113,453	-102,303	-95,648	-91,455	35.86%
YoY %	-20.23%	0.33%	-6.50%	-10.90%	-6.96%	-4.58%	-	-
Horiz. %	158.31%	131.67%	132.11%	124.05%	111.86%	104.58%	100.00%	-
NP	562,638	435,832	411,535	409,209	425,384	456,218	481,703	10.91%
YoY %	29.10%	5.90%	0.57%	-3.80%	-6.76%	-5.29%	-	-
Horiz. %	116.80%	90.48%	85.43%	84.95%	88.31%	94.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,438	434,782	410,563	409,045	425,394	456,204	481,490	10.66%
YoY %	28.90%	5.90%	0.37%	-3.84%	-6.75%	-5.25%	-	-
Horiz. %	116.40%	90.30%	85.27%	84.95%	88.35%	94.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	21.65%	22.70%	21.71%	19.39%	17.33%	15.96%	-
YoY %	-5.45%	-4.63%	4.56%	11.96%	11.89%	8.58%	-	-
Horiz. %	128.26%	135.65%	142.23%	136.03%	121.49%	108.58%	100.00%	-
Total Cost	2,641,321	2,488,141	2,418,429	2,347,598	2,336,243	2,371,661	2,279,128	10.34%
YoY %	6.16%	2.88%	3.02%	0.49%	-1.49%	4.06%	-	-
Horiz. %	115.89%	109.17%	106.11%	103.00%	102.51%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	15.13%
YoY %	7.37%	2.78%	4.52%	1.65%	3.73%	1.57%	-	-
Horiz. %	123.52%	115.05%	111.93%	107.09%	105.35%	101.57%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	261,118	253,627	247,826	260,404	273,053	282,350	285,279	-5.73%
YoY %	2.95%	2.34%	-4.83%	-4.63%	-3.29%	-1.03%	-	-
Horiz. %	91.53%	88.90%	86.87%	91.28%	95.71%	98.97%	100.00%	-
Div Payout %	46.59%	58.33%	60.36%	63.66%	64.19%	61.89%	59.25%	-
YoY %	-20.13%	-3.36%	-5.18%	-0.83%	3.72%	4.46%	-	-
Horiz. %	78.63%	98.45%	101.87%	107.44%	108.34%	104.46%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	2,194,080	15.13%
YoY %	7.37%	2.78%	4.52%	1.65%	3.73%	1.57%	-	-
Horiz. %	123.52%	115.05%	111.93%	107.09%	105.35%	101.57%	100.00%	-
NOSH	3,388,006	3,381,714	3,373,095	3,360,004	3,346,172	3,345,187	3,330,525	1.14%
YoY %	0.19%	0.26%	0.39%	0.41%	0.03%	0.44%	-	-
Horiz. %	101.73%	101.54%	101.28%	100.89%	100.47%	100.44%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	17.56%	14.91%	14.54%	14.84%	15.40%	16.13%	17.45%	-
YoY %	17.77%	2.54%	-2.02%	-3.64%	-4.53%	-7.56%	-	-
Horiz. %	100.63%	85.44%	83.32%	85.04%	88.25%	92.44%	100.00%	-
ROE	20.68%	17.22%	16.72%	17.41%	18.40%	20.47%	21.94%	-
YoY %	20.09%	2.99%	-3.96%	-5.38%	-10.11%	-6.70%	-	-
Horiz. %	94.26%	78.49%	76.21%	79.35%	83.87%	93.30%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	94.57	86.88	84.12	82.13	82.43	85.02	83.05	9.05%
YoY %	8.85%	3.28%	2.42%	-0.36%	-3.05%	2.37%	-	-
Horiz. %	113.87%	104.61%	101.29%	98.89%	99.25%	102.37%	100.00%	-
EPS	16.54	12.92	12.20	12.19	12.70	13.72	14.48	9.28%
YoY %	28.02%	5.90%	0.08%	-4.02%	-7.43%	-5.25%	-	-
Horiz. %	114.23%	89.23%	84.25%	84.19%	87.71%	94.75%	100.00%	-
DPS	7.75	7.55	7.40	7.80	8.20	8.50	8.60	-6.70%
YoY %	2.65%	2.03%	-5.13%	-4.88%	-3.53%	-1.16%	-	-
Horiz. %	90.12%	87.79%	86.05%	90.70%	95.35%	98.84%	100.00%	-
NAPS	0.80	0.75	0.73	0.70	0.69	0.67	0.66	13.69%
YoY %	6.67%	2.74%	4.29%	1.45%	2.99%	1.52%	-	-
Horiz. %	121.21%	113.64%	110.61%	106.06%	104.55%	101.52%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,360,004
RPS	93.48	85.31	82.56	80.43	80.57	82.50	80.55	10.44%
YoY %	9.58%	3.33%	2.65%	-0.17%	-2.34%	2.42%	-	-
Horiz. %	116.05%	105.91%	102.50%	99.85%	100.02%	102.42%	100.00%	-
EPS	16.35	12.68	11.98	11.93	12.41	13.31	14.05	10.64%
YoY %	28.94%	5.84%	0.42%	-3.87%	-6.76%	-5.27%	-	-
Horiz. %	116.37%	90.25%	85.27%	84.91%	88.33%	94.73%	100.00%	-
DPS	7.62	7.40	7.23	7.60	7.97	8.24	8.32	-5.69%
YoY %	2.97%	2.35%	-4.87%	-4.64%	-3.28%	-0.96%	-	-
Horiz. %	91.59%	88.94%	86.90%	91.35%	95.79%	99.04%	100.00%	-
NAPS	0.7907	0.7365	0.7165	0.6855	0.6744	0.6502	0.6401	15.14%
YoY %	7.36%	2.79%	4.52%	1.65%	3.72%	1.58%	-	-
Horiz. %	123.53%	115.06%	111.94%	107.09%	105.36%	101.58%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	13.00	6.88	5.48	5.25	5.24	4.63	6.14	-
P/RPS	13.75	7.92	6.51	6.39	6.36	5.45	7.39	51.33%
YoY %	73.61%	21.66%	1.88%	0.47%	16.70%	-26.25%	-	-
Horiz. %	186.06%	107.17%	88.09%	86.47%	86.06%	73.75%	100.00%	-
P/EPS	78.58	53.26	44.91	43.08	41.27	33.76	42.39	50.96%
YoY %	47.54%	18.59%	4.25%	4.39%	22.25%	-20.36%	-	-
Horiz. %	185.37%	125.64%	105.94%	101.63%	97.36%	79.64%	100.00%	-
EY	1.27	1.88	2.23	2.32	2.42	2.96	2.36	-33.86%
YoY %	-32.45%	-15.70%	-3.88%	-4.13%	-18.24%	25.42%	-	-
Horiz. %	53.81%	79.66%	94.49%	98.31%	102.54%	125.42%	100.00%	-
DY	0.60	1.10	1.35	1.49	1.56	1.84	1.40	-43.18%
YoY %	-45.45%	-18.52%	-9.40%	-4.49%	-15.22%	31.43%	-	-
Horiz. %	42.86%	78.57%	96.43%	106.43%	111.43%	131.43%	100.00%	-
P/NAPS	16.25	9.17	7.51	7.50	7.59	6.91	9.30	45.12%
YoY %	77.21%	22.10%	0.13%	-1.19%	9.84%	-25.70%	-	-
Horiz. %	174.73%	98.60%	80.75%	80.65%	81.61%	74.30%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	04/08/20	18/05/20	11/02/20	05/11/19	06/08/19	07/05/19	12/02/19	-
Price	19.94	9.13	6.00	5.47	5.05	5.05	5.45	-
P/RPS	21.08	10.51	7.13	6.66	6.13	5.94	6.56	117.91%
YoY %	100.57%	47.41%	7.06%	8.65%	3.20%	-9.45%	-	-
Horiz. %	321.34%	160.21%	108.69%	101.52%	93.45%	90.55%	100.00%	-
P/EPS	120.53	70.68	49.17	44.89	39.77	36.82	37.63	117.44%
YoY %	70.53%	43.75%	9.53%	12.87%	8.01%	-2.15%	-	-
Horiz. %	320.30%	187.83%	130.67%	119.29%	105.69%	97.85%	100.00%	-
EY	0.83	1.41	2.03	2.23	2.51	2.72	2.66	-54.02%
YoY %	-41.13%	-30.54%	-8.97%	-11.16%	-7.72%	2.26%	-	-
Horiz. %	31.20%	53.01%	76.32%	83.83%	94.36%	102.26%	100.00%	-
DY	0.39	0.83	1.23	1.43	1.62	1.68	1.58	-60.68%
YoY %	-53.01%	-32.52%	-13.99%	-11.73%	-3.57%	6.33%	-	-
Horiz. %	24.68%	52.53%	77.85%	90.51%	102.53%	106.33%	100.00%	-
P/NAPS	24.93	12.17	8.22	7.81	7.32	7.54	8.26	108.98%
YoY %	104.85%	48.05%	5.25%	6.69%	-2.92%	-8.72%	-	-
Horiz. %	301.82%	147.34%	99.52%	94.55%	88.62%	91.28%	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

2024-05-21 09:40:00

EMA 5

10 Mins

SELL

2024-05-21 09:30:00

EMA 5

10 Mins

BUY

2024-05-21 09:20:00

EMA 5

10 Mins

SELL

2024-05-21 09:10:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

MBSB

MALAYSIA BUILDING SOCIETY BHD

353

TOPGLOV

TOP GLOVE CORPORATION BHD

310

PTRANS

PERAK TRANSIT BERHAD

305

HLIND

HONG LEONG INDUSTRIES BHD

293

NOTION

NOTION VTEC BHD

291

PBBANK

PUBLIC BANK BHD

286

DNEX

DAGANG NEXCHANGE BERHAD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

263

Daily Stocks

INGENIEU

0.08

0.00

455,901,900

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.13

-0.03

136,743,900

HSI-HUZ

0.20

+0.035

114,406,000

FEYTECH

1.05

+0.25

89,273,200

HSI-CXG

0.20

-0.05

76,589,800

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.445

0.00

59,201,200

BCMALL

0.02

+0.01

56,603,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.19

+0.29

1,085,900

FEYTECH

1.05

+0.25

89,273,200

PANAMY

19.80

+0.24

4,600

6.45

+0.19

2,990,800

AJI

15.88

+0.18

55,500

RAPID

0.88

+0.17

15,003,400

GAMUDA

5.94

+0.14

5,876,300

PETGAS

18.44

+0.14

48,300

HLIND

11.62

+0.14

28,200

More gainer Stocks

NESTLE

129.00

-0.80

900

KLK

21.88

-0.56

690,900

MPI

39.00

-0.40

181,700

PENERGY

1.36

-0.24

5,242,600

BKAWAN

20.00

-0.24

2,500

KOTRA

4.53

-0.23

119,900

PETDAG

20.96

-0.22

100,500

F&N

32.96

-0.22

58,100

SUNCON-C15

0.165

-0.205

38,000

PPB

15.12

-0.20

119,200

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