[HARTA] YoY Annualized Quarter Result on 31-Dec-2016 [#3] | Financial Results | I3investor

[HARTA] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

14-Feb-2017

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- 1.32%

YoY- -1.15%

Quarter Report

HHB 3Q FY2017 Financial Result_170214.pdf

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	2,861,433	2,858,653	2,385,062	1,726,785	1,463,844	1,121,133	1,102,382	17.22%
YoY %	0.10%	19.86%	38.12%	17.96%	30.57%	1.70%	-	-
Horiz. %	259.57%	259.32%	216.36%	156.64%	132.79%	101.70%	100.00%	-
PBT	558,237	584,248	522,450	306,953	328,221	279,400	318,520	9.79%
YoY %	-4.45%	11.83%	70.21%	-6.48%	17.47%	-12.28%	-	-
Horiz. %	175.26%	183.43%	164.02%	96.37%	103.05%	87.72%	100.00%	-
Tax	-131,409	-97,842	-91,397	-48,320	-66,582	-72,468	-72,746	10.35%
YoY %	-34.31%	-7.05%	-89.15%	27.43%	8.12%	0.38%	-	-
Horiz. %	180.64%	134.50%	125.64%	66.42%	91.53%	99.62%	100.00%	-
NP	426,828	486,405	431,053	258,633	261,638	206,932	245,773	9.63%
YoY %	-12.25%	12.84%	66.67%	-1.15%	26.44%	-15.80%	-	-
Horiz. %	173.67%	197.91%	175.39%	105.23%	106.46%	84.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,604	486,458	430,332	258,156	261,170	206,352	245,414	9.60%
YoY %	-12.51%	13.04%	66.69%	-1.15%	26.57%	-15.92%	-	-
Horiz. %	173.42%	198.22%	175.35%	105.19%	106.42%	84.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	16.75%	17.49%	15.74%	20.29%	25.94%	22.84%	-
YoY %	40.54%	-4.23%	11.12%	-22.42%	-21.78%	13.57%	-	-
Horiz. %	103.06%	73.34%	76.58%	68.91%	88.84%	113.57%	100.00%	-
Total Cost	2,434,605	2,372,248	1,954,009	1,468,152	1,202,205	914,201	856,609	19.00%
YoY %	2.63%	21.40%	33.09%	22.12%	31.50%	6.72%	-	-
Horiz. %	284.21%	276.93%	228.11%	171.39%	140.34%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,455,939	2,194,080	1,930,255	1,614,897	146,490,521	1,172,238	913,633	17.90%
YoY %	11.93%	13.67%	19.53%	-98.90%	12,396.65%	28.31%	-	-
Horiz. %	268.81%	240.15%	211.27%	176.76%	16,033.85%	128.31%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	246,715	292,544	219,972	131,265	131,131	103,330	108,721	14.62%
YoY %	-15.67%	32.99%	67.58%	0.10%	26.91%	-4.96%	-	-
Horiz. %	226.92%	269.08%	202.33%	120.74%	120.61%	95.04%	100.00%	-
Div Payout %	57.97%	60.14%	51.12%	50.85%	50.21%	50.08%	44.30%	-
YoY %	-3.61%	17.64%	0.53%	1.27%	0.26%	13.05%	-	-
Horiz. %	130.86%	135.76%	115.40%	114.79%	113.34%	113.05%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	2,455,939	2,194,080	1,930,255	1,614,897	146,490,521	1,172,238	913,633	17.90%
YoY %	11.93%	13.67%	19.53%	-98.90%	12,396.65%	28.31%	-	-
Horiz. %	268.81%	240.15%	211.27%	176.76%	16,033.85%	128.31%	100.00%	-
NOSH	3,373,095	3,330,525	1,652,132	1,640,822	1,639,146	774,982	741,284	28.71%
YoY %	1.28%	101.59%	0.69%	0.10%	111.51%	4.55%	-	-
Horiz. %	455.03%	449.29%	222.87%	221.35%	221.12%	104.55%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	14.92%	17.02%	18.07%	14.98%	17.87%	18.46%	22.29%	-
YoY %	-12.34%	-5.81%	20.63%	-16.17%	-3.20%	-17.18%	-	-
Horiz. %	66.94%	76.36%	81.07%	67.21%	80.17%	82.82%	100.00%	-
ROE	17.33%	22.17%	22.29%	15.99%	0.18%	17.60%	26.86%	-
YoY %	-21.83%	-0.54%	39.40%	8,783.33%	-98.98%	-34.48%	-	-
Horiz. %	64.52%	82.54%	82.99%	59.53%	0.67%	65.52%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	85.05	85.99	144.57	105.24	89.31	144.67	148.71	-8.88%
YoY %	-1.09%	-40.52%	37.37%	17.84%	-38.27%	-2.72%	-	-
Horiz. %	57.19%	57.82%	97.22%	70.77%	60.06%	97.28%	100.00%	-
EPS	12.65	14.63	26.08	15.73	15.93	26.63	33.11	-14.81%
YoY %	-13.53%	-43.90%	65.80%	-1.26%	-40.18%	-19.57%	-	-
Horiz. %	38.21%	44.19%	78.77%	47.51%	48.11%	80.43%	100.00%	-
DPS	7.33	8.80	13.33	8.00	8.00	13.33	14.67	-10.91%
YoY %	-16.70%	-33.98%	66.62%	0.00%	-39.98%	-9.13%	-	-
Horiz. %	49.97%	59.99%	90.87%	54.53%	54.53%	90.87%	100.00%	-
NAPS	0.73	0.66	1.17	0.9842	89.37	1.5126	1.2325	-8.35%
YoY %	10.61%	-43.59%	18.88%	-98.90%	5,808.37%	22.73%	-	-
Horiz. %	59.23%	53.55%	94.93%	79.85%	7,251.12%	122.73%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,643,324
RPS	83.48	83.40	69.58	50.38	42.71	32.71	32.16	17.22%
YoY %	0.10%	19.86%	38.11%	17.96%	30.57%	1.71%	-	-
Horiz. %	259.58%	259.33%	216.36%	156.65%	132.80%	101.71%	100.00%	-
EPS	12.42	14.19	12.55	7.53	7.62	6.02	7.16	9.60%
YoY %	-12.47%	13.07%	66.67%	-1.18%	26.58%	-15.92%	-	-
Horiz. %	173.46%	198.18%	175.28%	105.17%	106.42%	84.08%	100.00%	-
DPS	7.20	8.53	6.42	3.83	3.83	3.01	3.17	14.64%
YoY %	-15.59%	32.87%	67.62%	0.00%	27.24%	-5.05%	-	-
Horiz. %	227.13%	269.09%	202.52%	120.82%	120.82%	94.95%	100.00%	-
NAPS	0.7165	0.6401	0.5631	0.4711	42.7384	0.342	0.2666	17.90%
YoY %	11.94%	13.67%	19.53%	-98.90%	12,396.61%	28.28%	-	-
Horiz. %	268.75%	240.10%	211.22%	176.71%	16,030.91%	128.28%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	5.48	6.14	10.68	4.83	5.94	7.03	7.23	-
P/RPS	6.44	7.14	7.39	4.59	6.65	4.86	4.86	4.80%
YoY %	-9.80%	-3.38%	61.00%	-30.98%	36.83%	0.00%	-	-
Horiz. %	132.51%	146.91%	152.06%	94.44%	136.83%	100.00%	100.00%	-
P/EPS	43.32	41.96	40.94	30.70	37.28	26.40	21.84	12.08%
YoY %	3.24%	2.49%	33.36%	-17.65%	41.21%	20.88%	-	-
Horiz. %	198.35%	192.12%	187.45%	140.57%	170.70%	120.88%	100.00%	-
EY	2.31	2.38	2.44	3.26	2.68	3.79	4.58	-10.77%
YoY %	-2.94%	-2.46%	-25.15%	21.64%	-29.29%	-17.25%	-	-
Horiz. %	50.44%	51.97%	53.28%	71.18%	58.52%	82.75%	100.00%	-
DY	1.34	1.43	1.25	1.66	1.35	1.90	2.03	-6.68%
YoY %	-6.29%	14.40%	-24.70%	22.96%	-28.95%	-6.40%	-	-
Horiz. %	66.01%	70.44%	61.58%	81.77%	66.50%	93.60%	100.00%	-
P/NAPS	7.51	9.30	9.13	4.91	0.07	4.65	5.87	4.18%
YoY %	-19.25%	1.86%	85.95%	6,914.29%	-98.49%	-20.78%	-	-
Horiz. %	127.94%	158.43%	155.54%	83.65%	1.19%	79.22%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	11/02/20	12/02/19	06/02/18	14/02/17	16/02/16	10/02/15	11/02/14	-
Price	6.00	5.45	10.84	4.75	4.98	7.55	7.01	-
P/RPS	7.05	6.34	7.50	4.51	5.58	5.22	4.71	6.95%
YoY %	11.20%	-15.47%	66.30%	-19.18%	6.90%	10.83%	-	-
Horiz. %	149.68%	134.61%	159.24%	95.75%	118.47%	110.83%	100.00%	-
P/EPS	47.43	37.24	41.56	30.19	31.26	28.36	21.17	14.38%
YoY %	27.36%	-10.39%	37.66%	-3.42%	10.23%	33.96%	-	-
Horiz. %	224.04%	175.91%	196.32%	142.61%	147.66%	133.96%	100.00%	-
EY	2.11	2.68	2.41	3.31	3.20	3.53	4.72	-12.55%
YoY %	-21.27%	11.20%	-27.19%	3.44%	-9.35%	-25.21%	-	-
Horiz. %	44.70%	56.78%	51.06%	70.13%	67.80%	74.79%	100.00%	-
DY	1.22	1.61	1.23	1.68	1.61	1.77	2.09	-8.57%
YoY %	-24.22%	30.89%	-26.79%	4.35%	-9.04%	-15.31%	-	-
Horiz. %	58.37%	77.03%	58.85%	80.38%	77.03%	84.69%	100.00%	-
P/NAPS	8.22	8.26	9.26	4.83	0.06	4.99	5.69	6.31%
YoY %	-0.48%	-10.80%	91.72%	7,950.00%	-98.80%	-12.30%	-	-
Horiz. %	144.46%	145.17%	162.74%	84.89%	1.05%	87.70%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Follow Kim's Stockwatch!

THIS STOCK READY TO SKYROCKET!!! - THE POWER & WATER SUPPLY SERVICES

2

save malaysia!

YTL Group powers to the top of FBM KLCI constituents list

3

Koon Yew Yin's Blog

Eversendai Corporation made a remarkable comeback in FY2023 - Koon Yew Yin

4

save malaysia!

FBM KLCI closes near day's high on buying interest in utilities, property, and transportation counters

5

Goldberg

Kelington Group Berhad to reap the benefits of a diversified business strategy

6

Mercury Securities Research

Feytech Holdings Bhd - Accelerating Growth

7

AmInvest Research Reports

YTL POWER - De-coding DC Earnings

8

THE INVESTMENT APPROACH OF CALVIN TAN

TSH RESOURCES VERSUS UEMS, KSL & CRESCENDO, Compare & Contrast Their ASSETS VALUE & Potential, Calvin Tan

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

356

3

PERAK TRANSIT BERHAD

352

4

HONG LEONG INDUSTRIES BHD

346

5

YTL POWER INTERNATIONAL BHD

314

6

MY E.G. SERVICES BHD

267

7

CAPITAL A BERHAD

264

8

DAGANG NEXCHANGE BERHAD

252

9

PUBLIC BANK BHD

215

10

SNS NETWORK TECHNOLOGY BERHAD

207

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....