[HARTA] YoY TTM Result on 30-Jun-2017 [#1] | Financial Results | I3investor

[HARTA] YoY TTM Result on 30-Jun-2017 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

08-Aug-2017

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- 14.21%

YoY- 28.83%

Quarter Report

HHB 1Q FY2018 Financial Results_170808.pdf

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	3,203,959	2,761,627	2,510,950	2,021,300	1,579,649	1,187,277	1,108,344	19.33%
YoY %	16.02%	9.98%	24.22%	27.96%	33.05%	7.12%	-	-
Horiz. %	289.08%	249.17%	226.55%	182.37%	142.52%	107.12%	100.00%	-
PBT	707,418	527,687	556,907	396,327	305,083	281,154	302,896	15.17%
YoY %	34.06%	-5.25%	40.52%	29.91%	8.51%	-7.18%	-	-
Horiz. %	233.55%	174.21%	183.86%	130.85%	100.72%	92.82%	100.00%	-
Tax	-144,780	-102,303	-88,059	-72,882	-53,715	-65,398	-74,945	11.58%
YoY %	-41.52%	-16.18%	-20.82%	-35.68%	17.86%	12.74%	-	-
Horiz. %	193.18%	136.50%	117.50%	97.25%	71.67%	87.26%	100.00%	-
NP	562,638	425,384	468,848	323,445	251,368	215,756	227,951	16.23%
YoY %	32.27%	-9.27%	44.95%	28.67%	16.51%	-5.35%	-	-
Horiz. %	246.82%	186.61%	205.68%	141.89%	110.27%	94.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,438	425,394	467,882	323,254	250,923	215,327	227,393	16.20%
YoY %	31.75%	-9.08%	44.74%	28.83%	16.53%	-5.31%	-	-
Horiz. %	246.46%	187.07%	205.76%	142.16%	110.35%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	19.39%	15.81%	18.39%	17.61%	23.26%	24.74%	-
YoY %	5.57%	22.64%	-14.03%	4.43%	-24.29%	-5.98%	-	-
Horiz. %	82.74%	78.38%	63.90%	74.33%	71.18%	94.02%	100.00%	-
Total Cost	2,641,321	2,336,243	2,042,102	1,697,855	1,328,281	971,521	880,393	20.07%
YoY %	13.06%	14.40%	20.28%	27.82%	36.72%	10.35%	-	-
Horiz. %	300.02%	265.36%	231.95%	192.85%	150.87%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,710,213	2,311,569	2,055,827	1,757,877	1,531,863	819,359	1,014,409	17.77%
YoY %	17.25%	12.44%	16.95%	14.75%	86.96%	-19.23%	-	-
Horiz. %	267.17%	227.87%	202.66%	173.29%	151.01%	80.77%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	261,118	273,053	262,570	139,623	131,209	51,206	108,032	15.83%
YoY %	-4.37%	3.99%	88.06%	6.41%	156.24%	-52.60%	-	-
Horiz. %	241.70%	252.75%	243.05%	129.24%	121.45%	47.40%	100.00%	-
Div Payout %	46.59%	64.19%	56.12%	43.19%	52.29%	23.78%	47.51%	-
YoY %	-27.42%	14.38%	29.94%	-17.40%	119.89%	-49.95%	-	-
Horiz. %	98.06%	135.11%	118.12%	90.91%	110.06%	50.05%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,710,213	2,311,569	2,055,827	1,757,877	1,531,863	819,359	1,014,409	17.77%
YoY %	17.25%	12.44%	16.95%	14.75%	86.96%	-19.23%	-	-
Horiz. %	267.17%	227.87%	202.66%	173.29%	151.01%	80.77%	100.00%	-
NOSH	3,388,006	3,346,172	3,313,001	1,643,964	1,642,573	819,359	756,119	28.36%
YoY %	1.25%	1.00%	101.53%	0.08%	100.47%	8.36%	-	-
Horiz. %	448.08%	442.55%	438.16%	217.42%	217.24%	108.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	17.56%	15.40%	18.67%	16.00%	15.91%	18.17%	20.57%	-
YoY %	14.03%	-17.51%	16.69%	0.57%	-12.44%	-11.67%	-	-
Horiz. %	85.37%	74.87%	90.76%	77.78%	77.35%	88.33%	100.00%	-
ROE	20.68%	18.40%	22.76%	18.39%	16.38%	26.28%	22.42%	-
YoY %	12.39%	-19.16%	23.76%	12.27%	-37.67%	17.22%	-	-
Horiz. %	92.24%	82.07%	101.52%	82.02%	73.06%	117.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	94.57	82.43	75.73	122.88	96.17	144.90	146.58	-7.03%
YoY %	14.73%	8.85%	-38.37%	27.77%	-33.63%	-1.15%	-	-
Horiz. %	64.52%	56.24%	51.66%	83.83%	65.61%	98.85%	100.00%	-
EPS	16.54	12.70	14.11	19.65	15.28	26.28	30.07	-9.47%
YoY %	30.24%	-9.99%	-28.19%	28.60%	-41.86%	-12.60%	-	-
Horiz. %	55.00%	42.23%	46.92%	65.35%	50.81%	87.40%	100.00%	-
DPS	7.75	8.20	7.92	8.50	8.00	6.25	14.29	-9.68%
YoY %	-5.49%	3.54%	-6.82%	6.25%	28.00%	-56.26%	-	-
Horiz. %	54.23%	57.38%	55.42%	59.48%	55.98%	43.74%	100.00%	-
NAPS	0.80	0.69	0.62	1.0687	0.9326	1.00	1.3416	-8.24%
YoY %	15.94%	11.29%	-41.99%	14.59%	-6.74%	-25.46%	-	-
Horiz. %	59.63%	51.43%	46.21%	79.66%	69.51%	74.54%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,643,964
RPS	93.48	80.57	73.26	58.97	46.09	34.64	32.34	19.33%
YoY %	16.02%	9.98%	24.23%	27.95%	33.05%	7.11%	-	-
Horiz. %	289.05%	249.13%	226.53%	182.34%	142.52%	107.11%	100.00%	-
EPS	16.35	12.41	13.65	9.43	7.32	6.28	6.63	16.21%
YoY %	31.75%	-9.08%	44.75%	28.83%	16.56%	-5.28%	-	-
Horiz. %	246.61%	187.18%	205.88%	142.23%	110.41%	94.72%	100.00%	-
DPS	7.62	7.97	7.66	4.07	3.83	1.49	3.15	15.84%
YoY %	-4.39%	4.05%	88.21%	6.27%	157.05%	-52.70%	-	-
Horiz. %	241.90%	253.02%	243.17%	129.21%	121.59%	47.30%	100.00%	-
NAPS	0.7907	0.6744	0.5998	0.5129	0.4469	0.239	0.296	17.77%
YoY %	17.24%	12.44%	16.94%	14.77%	86.99%	-19.26%	-	-
Horiz. %	267.13%	227.84%	202.64%	173.28%	150.98%	80.74%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	13.00	5.24	5.99	7.38	4.33	8.51	6.21	-
P/RPS	13.75	6.36	7.91	6.01	4.50	5.87	4.24	21.64%
YoY %	116.19%	-19.60%	31.61%	33.56%	-23.34%	38.44%	-	-
Horiz. %	324.29%	150.00%	186.56%	141.75%	106.13%	138.44%	100.00%	-
P/EPS	78.58	41.27	42.45	37.55	28.34	32.38	20.65	24.92%
YoY %	90.40%	-2.78%	13.05%	32.50%	-12.48%	56.80%	-	-
Horiz. %	380.53%	199.85%	205.57%	181.84%	137.24%	156.80%	100.00%	-
EY	1.27	2.42	2.36	2.66	3.53	3.09	4.84	-19.97%
YoY %	-47.52%	2.54%	-11.28%	-24.65%	14.24%	-36.16%	-	-
Horiz. %	26.24%	50.00%	48.76%	54.96%	72.93%	63.84%	100.00%	-
DY	0.60	1.56	1.32	1.15	1.85	0.73	2.30	-20.04%
YoY %	-61.54%	18.18%	14.78%	-37.84%	153.42%	-68.26%	-	-
Horiz. %	26.09%	67.83%	57.39%	50.00%	80.43%	31.74%	100.00%	-
P/NAPS	16.25	7.59	9.66	6.91	4.64	8.51	4.63	23.25%
YoY %	114.10%	-21.43%	39.80%	48.92%	-45.48%	83.80%	-	-
Horiz. %	350.97%	163.93%	208.64%	149.24%	100.22%	183.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	04/08/20	06/08/19	07/08/18	08/08/17	02/08/16	04/08/15	05/08/14	-
Price	19.94	5.05	6.17	7.15	4.24	8.60	6.72	-
P/RPS	21.08	6.13	8.15	5.82	4.41	5.94	4.58	28.94%
YoY %	243.88%	-24.79%	40.03%	31.97%	-25.76%	29.69%	-	-
Horiz. %	460.26%	133.84%	177.95%	127.07%	96.29%	129.69%	100.00%	-
P/EPS	120.53	39.77	43.73	36.38	27.76	32.72	22.35	32.39%
YoY %	203.07%	-9.06%	20.20%	31.05%	-15.16%	46.40%	-	-
Horiz. %	539.28%	177.94%	195.66%	162.77%	124.21%	146.40%	100.00%	-
EY	0.83	2.51	2.29	2.75	3.60	3.06	4.48	-24.47%
YoY %	-66.93%	9.61%	-16.73%	-23.61%	17.65%	-31.70%	-	-
Horiz. %	18.53%	56.03%	51.12%	61.38%	80.36%	68.30%	100.00%	-
DY	0.39	1.62	1.28	1.19	1.89	0.73	2.13	-24.62%
YoY %	-75.93%	26.56%	7.56%	-37.04%	158.90%	-65.73%	-	-
Horiz. %	18.31%	76.06%	60.09%	55.87%	88.73%	34.27%	100.00%	-
P/NAPS	24.93	7.32	9.95	6.69	4.55	8.60	5.01	30.62%
YoY %	240.57%	-26.43%	48.73%	47.03%	-47.09%	71.66%	-	-
Horiz. %	497.60%	146.11%	198.60%	133.53%	90.82%	171.66%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:20:00

EMA 5

10 Mins

SELL

2024-04-29 15:30:00

ADX

10 Mins

SELL

2024-04-29 15:30:00

MACD/RSI

5 Mins

SELL

2024-04-29 14:55:00

ADX

5 Mins

SELL

2024-04-29 14:35:00

EMA 5

5 Mins

SELL

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

AmInvest Research Reports

Stock on Radar - YTL Corporation

2

save malaysia!

Why detractors silent about PMX’s latest Saudi trip to attend WEF after whipping up a storm on his maiden trip

3

TA Sector Research

Weekly Strategy - Buying Support Needed to Cushion Negative External News Flows

4

save malaysia!

Make EPF account restructuring a step towards a more comprehensive pension reform — Hawati Abdul Hamid and Puteri Marjan Megat Muzafar

5

save malaysia!

Should “stakeholders” sue Bloomberg to prove 2nd casino licence claim for Johor’s Forest City is “sheer slander”?

6

TA Sector Research

Daily Market Commentary - 29 Apr 2024

7

save malaysia!

YTL Power, YTL Corp touch new highs

8

save malaysia!

Trade-related and ESG measures must be fair to developing countries - Tengku Zafrul

Hot Stocks Today >

1

TASCO BERHAD

1000

2

YTL POWER INTERNATIONAL BHD

483

3

MY E.G. SERVICES BHD

367

4

PERAK TRANSIT BERHAD

343

5

MALAYSIAN PACIFIC INDUSTRIES

336

6

YTL CORPORATION BHD

323

7

HONG LEONG INDUSTRIES BHD

316

8

CAPITAL A BERHAD

252

9

SAPURA ENERGY BERHAD

206

10

TOP GLOVE CORPORATION BHD

205

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....