[HARTA] YoY Cumulative Quarter 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- 96.27%

YoY- 16.86%

Quarter Report

HHB 2Q FY2019 Financial Results_181108.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	5,914,164	2,266,103	1,349,525	1,420,597	1,185,658	838,802	699,860	42.67%
YoY %	160.98%	67.92%	-5.00%	19.82%	41.35%	19.85%	-	-
Horiz. %	845.05%	323.79%	192.83%	202.98%	169.41%	119.85%	100.00%	-
PBT	4,066,444	955,780	258,981	288,185	252,981	151,888	154,993	72.29%
YoY %	325.46%	269.05%	-10.13%	13.92%	66.56%	-2.00%	-	-
Horiz. %	2,623.63%	616.66%	167.09%	185.93%	163.22%	98.00%	100.00%	-
Tax	-890,144	-185,022	-60,521	-42,716	-42,814	-24,313	-31,650	74.29%
YoY %	-381.10%	-205.72%	-41.68%	0.23%	-76.10%	23.18%	-	-
Horiz. %	2,812.46%	584.59%	191.22%	134.96%	135.27%	76.82%	100.00%	-
NP	3,176,300	770,758	198,460	245,469	210,167	127,575	123,343	71.75%
YoY %	312.10%	288.37%	-19.15%	16.80%	64.74%	3.43%	-	-
Horiz. %	2,575.18%	624.89%	160.90%	199.01%	170.39%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,173,545	764,677	197,930	245,089	209,726	127,391	123,092	71.79%
YoY %	315.02%	286.34%	-19.24%	16.86%	64.63%	3.49%	-	-
Horiz. %	2,578.19%	621.22%	160.80%	199.11%	170.38%	103.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	19.36%	23.37%	14.82%	16.92%	16.01%	20.42%	-
YoY %	13.07%	-17.16%	57.69%	-12.41%	5.68%	-21.60%	-	-
Horiz. %	107.20%	94.81%	114.45%	72.58%	82.86%	78.40%	100.00%	-
Total Cost	2,737,864	1,495,345	1,151,065	1,175,128	975,491	711,227	576,517	29.61%
YoY %	83.09%	29.91%	-2.05%	20.47%	37.16%	23.37%	-	-
Horiz. %	474.90%	259.38%	199.66%	203.83%	169.20%	123.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,768,299	3,349,579	2,349,722	2,125,679	1,849,699	1,575,971	141,924,573	-39.75%
YoY %	102.06%	42.55%	10.54%	14.92%	17.37%	-98.89%	-	-
Horiz. %	4.77%	2.36%	1.66%	1.50%	1.30%	1.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	1,878,374	201,313	124,199	146,140	98,580	65,665	65,561	74.83%
YoY %	833.06%	62.09%	-15.01%	48.25%	50.13%	0.16%	-	-
Horiz. %	2,865.08%	307.06%	189.44%	222.91%	150.36%	100.16%	100.00%	-
Div Payout %	59.19%	26.33%	62.75%	59.63%	47.00%	51.55%	53.26%	-
YoY %	124.80%	-58.04%	5.23%	26.87%	-8.83%	-3.21%	-	-
Horiz. %	111.13%	49.44%	117.82%	111.96%	88.25%	96.79%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	6,768,299	3,349,579	2,349,722	2,125,679	1,849,699	1,575,971	141,924,573	-39.75%
YoY %	102.06%	42.55%	10.54%	14.92%	17.37%	-98.89%	-	-
Horiz. %	4.77%	2.36%	1.66%	1.50%	1.30%	1.11%	100.00%	-
NOSH	3,427,606	3,427,606	3,360,004	3,324,262	1,650,201	1,641,636	1,639,041	13.07%
YoY %	0.00%	2.01%	1.08%	101.45%	0.52%	0.16%	-	-
Horiz. %	209.12%	209.12%	205.00%	202.82%	100.68%	100.16%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	53.71%	34.01%	14.71%	17.28%	17.73%	15.21%	17.62%	-
YoY %	57.92%	131.20%	-14.87%	-2.54%	16.57%	-13.68%	-	-
Horiz. %	304.82%	193.02%	83.48%	98.07%	100.62%	86.32%	100.00%	-
ROE	46.89%	22.83%	8.42%	11.53%	11.34%	8.08%	0.09%	-
YoY %	105.39%	171.14%	-26.97%	1.68%	40.35%	8,877.78%	-	-
Horiz. %	52,100.00%	25,366.67%	9,355.56%	12,811.11%	12,600.00%	8,977.78%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	173.01	66.98	40.20	42.77	72.16	51.10	42.70	26.23%
YoY %	158.30%	66.62%	-6.01%	-40.73%	41.21%	19.67%	-	-
Horiz. %	405.18%	156.86%	94.15%	100.16%	168.99%	119.67%	100.00%	-
EPS	92.84	22.38	5.90	7.38	12.72	7.76	7.51	52.00%
YoY %	314.83%	279.32%	-20.05%	-41.98%	63.92%	3.33%	-	-
Horiz. %	1,236.22%	298.00%	78.56%	98.27%	169.37%	103.33%	100.00%	-
DPS	54.95	5.95	3.70	4.40	6.00	4.00	4.00	54.69%
YoY %	823.53%	60.81%	-15.91%	-26.67%	50.00%	0.00%	-	-
Horiz. %	1,373.75%	148.75%	92.50%	110.00%	150.00%	100.00%	100.00%	-
NAPS	1.98	0.99	0.70	0.64	1.1258	0.96	86.59	-46.69%
YoY %	100.00%	41.43%	9.38%	-43.15%	17.27%	-98.89%	-	-
Horiz. %	2.29%	1.14%	0.81%	0.74%	1.30%	1.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,324,262
RPS	172.55	66.11	39.37	41.45	34.59	24.47	20.42	42.67%
YoY %	161.00%	67.92%	-5.02%	19.83%	41.36%	19.83%	-	-
Horiz. %	845.00%	323.75%	192.80%	202.99%	169.39%	119.83%	100.00%	-
EPS	92.59	22.31	5.77	7.15	6.12	3.72	3.59	71.80%
YoY %	315.02%	286.66%	-19.30%	16.83%	64.52%	3.62%	-	-
Horiz. %	2,579.11%	621.45%	160.72%	199.16%	170.47%	103.62%	100.00%	-
DPS	54.80	5.87	3.62	4.26	2.88	1.92	1.91	74.87%
YoY %	833.56%	62.15%	-15.02%	47.92%	50.00%	0.52%	-	-
Horiz. %	2,869.11%	307.33%	189.53%	223.04%	150.79%	100.52%	100.00%	-
NAPS	1.9746	0.9772	0.6855	0.6202	0.5396	0.4598	41.4063	-39.75%
YoY %	102.07%	42.55%	10.53%	14.94%	17.36%	-98.89%	-	-
Horiz. %	4.77%	2.36%	1.66%	1.50%	1.30%	1.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	6.15	16.20	5.25	6.62	6.96	4.64	4.85	-
P/RPS	3.55	24.19	13.06	15.48	9.64	9.08	11.36	-17.60%
YoY %	-85.32%	85.22%	-15.63%	60.58%	6.17%	-20.07%	-	-
Horiz. %	31.25%	212.94%	114.96%	136.27%	84.86%	79.93%	100.00%	-
P/EPS	6.62	71.68	89.04	89.71	54.53	59.79	64.58	-31.56%
YoY %	-90.76%	-19.50%	-0.75%	64.51%	-8.80%	-7.42%	-	-
Horiz. %	10.25%	110.99%	137.88%	138.91%	84.44%	92.58%	100.00%	-
EY	15.10	1.40	1.12	1.11	1.83	1.67	1.55	46.09%
YoY %	978.57%	25.00%	0.90%	-39.34%	9.58%	7.74%	-	-
Horiz. %	974.19%	90.32%	72.26%	71.61%	118.06%	107.74%	100.00%	-
DY	8.93	0.37	0.70	0.66	0.86	0.86	0.82	48.82%
YoY %	2,313.51%	-47.14%	6.06%	-23.26%	0.00%	4.88%	-	-
Horiz. %	1,089.02%	45.12%	85.37%	80.49%	104.88%	104.88%	100.00%	-
P/NAPS	3.11	16.36	7.50	10.34	6.18	4.83	0.06	92.97%
YoY %	-80.99%	118.13%	-27.47%	67.31%	27.95%	7,950.00%	-	-
Horiz. %	5,183.33%	27,266.67%	12,500.00%	17,233.33%	10,300.00%	8,050.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	02/11/21	27/10/20	05/11/19	08/11/18	28/12/17	08/11/16	05/11/15	-
Price	5.75	18.28	5.47	6.31	10.82	4.78	5.22	-
P/RPS	3.32	27.29	13.61	14.75	14.99	9.36	12.23	-19.51%
YoY %	-87.83%	100.51%	-7.73%	-1.60%	60.15%	-23.47%	-	-
Horiz. %	27.15%	223.14%	111.28%	120.61%	122.57%	76.53%	100.00%	-
P/EPS	6.19	80.88	92.77	85.51	84.76	61.60	69.51	-33.15%
YoY %	-92.35%	-12.82%	8.49%	0.88%	37.60%	-11.38%	-	-
Horiz. %	8.91%	116.36%	133.46%	123.02%	121.94%	88.62%	100.00%	-
EY	16.15	1.24	1.08	1.17	1.18	1.62	1.44	49.55%
YoY %	1,202.42%	14.81%	-7.69%	-0.85%	-27.16%	12.50%	-	-
Horiz. %	1,121.53%	86.11%	75.00%	81.25%	81.94%	112.50%	100.00%	-
DY	9.56	0.33	0.68	0.70	0.55	0.84	0.77	52.11%
YoY %	2,796.97%	-51.47%	-2.86%	27.27%	-34.52%	9.09%	-	-
Horiz. %	1,241.56%	42.86%	88.31%	90.91%	71.43%	109.09%	100.00%	-
P/NAPS	2.90	18.46	7.81	9.86	9.61	4.98	0.06	90.74%
YoY %	-84.29%	136.36%	-20.79%	2.60%	92.97%	8,200.00%	-	-
Horiz. %	4,833.33%	30,766.67%	13,016.67%	16,433.33%	16,016.67%	8,300.00%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos