[HARTA] YoY TTM Result on 31-Mar-2019 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

07-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- -5.25%

YoY- 3.83%

Quarter Report

HHB 4Q FY2019 Financial Results_190507.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	7,888,286	6,695,862	2,923,973	2,827,879	2,405,638	1,822,086	1,498,337	31.87%
YoY %	17.81%	129.00%	3.40%	17.55%	32.03%	21.61%	-	-
Horiz. %	526.47%	446.89%	195.15%	188.73%	160.55%	121.61%	100.00%	-
PBT	4,637,213	3,813,443	556,253	551,866	526,810	348,720	316,878	56.36%
YoY %	21.60%	585.56%	0.79%	4.76%	51.07%	10.05%	-	-
Horiz. %	1,463.41%	1,203.44%	175.54%	174.16%	166.25%	110.05%	100.00%	-
Tax	-1,394,595	-909,784	-120,421	-95,648	-86,621	-65,306	-59,118	69.31%
YoY %	-53.29%	-655.50%	-25.90%	-10.42%	-32.64%	-10.47%	-	-
Horiz. %	2,359.00%	1,538.93%	203.70%	161.79%	146.52%	110.47%	100.00%	-
NP	3,242,618	2,903,659	435,832	456,218	440,189	283,414	257,760	52.47%
YoY %	11.67%	566.23%	-4.47%	3.64%	55.32%	9.95%	-	-
Horiz. %	1,258.00%	1,126.50%	169.08%	176.99%	170.77%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,234,701	2,885,410	434,782	456,204	439,395	283,044	257,428	52.44%
YoY %	12.11%	563.65%	-4.70%	3.83%	55.24%	9.95%	-	-
Horiz. %	1,256.55%	1,120.86%	168.89%	177.22%	170.69%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.07%	23.86%	21.65%	17.33%	16.44%	18.73%	18.66%	-
YoY %	26.03%	10.21%	24.93%	5.41%	-12.23%	0.38%	-	-
Horiz. %	161.15%	127.87%	116.02%	92.87%	88.10%	100.38%	100.00%	-
Total Cost	4,645,668	3,792,203	2,488,141	2,371,661	1,965,449	1,538,672	1,240,577	24.60%
YoY %	22.51%	52.41%	4.91%	20.67%	27.74%	24.03%	-	-
Horiz. %	374.48%	305.68%	200.56%	191.17%	158.43%	124.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,126,848	4,955,328	2,524,266	2,228,470	1,983,748	1,680,079	1,502,218	22.69%
YoY %	3.46%	96.31%	13.27%	12.34%	18.07%	11.84%	-	-
Horiz. %	341.29%	329.87%	168.04%	148.35%	132.05%	111.84%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	2,504,044	1,136,082	253,627	282,350	230,743	131,353	114,744	67.12%
YoY %	120.41%	347.93%	-10.17%	22.37%	75.67%	14.47%	-	-
Horiz. %	2,182.29%	990.10%	221.04%	246.07%	201.09%	114.47%	100.00%	-
Div Payout %	77.41%	39.37%	58.33%	61.89%	52.51%	46.41%	44.57%	-
YoY %	96.62%	-32.50%	-5.75%	17.86%	13.14%	4.13%	-	-
Horiz. %	173.68%	88.33%	130.87%	138.86%	117.81%	104.13%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	5,126,848	4,955,328	2,524,266	2,228,470	1,983,748	1,680,079	1,502,218	22.69%
YoY %	3.46%	96.31%	13.27%	12.34%	18.07%	11.84%	-	-
Horiz. %	341.29%	329.87%	168.04%	148.35%	132.05%	111.84%	100.00%	-
NOSH	3,427,606	3,427,606	3,381,714	3,345,187	3,311,965	1,640,862	1,641,409	13.05%
YoY %	0.00%	1.36%	1.09%	1.00%	101.84%	-0.03%	-	-
Horiz. %	208.82%	208.82%	206.03%	203.80%	201.78%	99.97%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	41.11%	43.36%	14.91%	16.13%	18.30%	15.55%	17.20%	-
YoY %	-5.19%	190.81%	-7.56%	-11.86%	17.68%	-9.59%	-	-
Horiz. %	239.01%	252.09%	86.69%	93.78%	106.40%	90.41%	100.00%	-
ROE	63.09%	58.23%	17.22%	20.47%	22.15%	16.85%	17.14%	-
YoY %	8.35%	238.15%	-15.88%	-7.58%	31.45%	-1.69%	-	-
Horiz. %	368.09%	339.73%	100.47%	119.43%	129.23%	98.31%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	230.79	195.93	86.88	85.02	72.76	111.04	91.28	16.71%
YoY %	17.79%	125.52%	2.19%	16.85%	-34.47%	21.65%	-	-
Horiz. %	252.84%	214.65%	95.18%	93.14%	79.71%	121.65%	100.00%	-
EPS	94.64	84.43	12.92	13.72	13.29	17.25	15.68	34.91%
YoY %	12.09%	553.48%	-5.83%	3.24%	-22.96%	10.01%	-	-
Horiz. %	603.57%	538.46%	82.40%	87.50%	84.76%	110.01%	100.00%	-
DPS	73.25	33.30	7.55	8.50	6.98	8.00	6.99	47.90%
YoY %	119.97%	341.06%	-11.18%	21.78%	-12.75%	14.45%	-	-
Horiz. %	1,047.93%	476.39%	108.01%	121.60%	99.86%	114.45%	100.00%	-
NAPS	1.50	1.45	0.75	0.67	0.60	1.0239	0.9152	8.57%
YoY %	3.45%	93.33%	11.94%	11.67%	-41.40%	11.88%	-	-
Horiz. %	163.90%	158.44%	81.95%	73.21%	65.56%	111.88%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,345,187
RPS	230.14	195.35	85.31	82.50	70.18	53.16	43.71	31.88%
YoY %	17.81%	128.99%	3.41%	17.55%	32.02%	21.62%	-	-
Horiz. %	526.52%	446.92%	195.17%	188.74%	160.56%	121.62%	100.00%	-
EPS	94.37	84.18	12.68	13.31	12.82	8.26	7.51	52.44%
YoY %	12.11%	563.88%	-4.73%	3.82%	55.21%	9.99%	-	-
Horiz. %	1,256.59%	1,120.91%	168.84%	177.23%	170.71%	109.99%	100.00%	-
DPS	73.06	33.15	7.40	8.24	6.73	3.83	3.35	67.11%
YoY %	120.39%	347.97%	-10.19%	22.44%	75.72%	14.33%	-	-
Horiz. %	2,180.90%	989.55%	220.90%	245.97%	200.90%	114.33%	100.00%	-
NAPS	1.4958	1.4457	0.7365	0.6502	0.5788	0.4902	0.4383	22.69%
YoY %	3.47%	96.29%	13.27%	12.34%	18.07%	11.84%	-	-
Horiz. %	341.27%	329.84%	168.04%	148.35%	132.06%	111.84%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	4.85	8.93	6.88	4.63	6.05	4.96	4.85	-
P/RPS	2.10	4.56	7.92	5.45	8.31	4.47	5.31	-14.31%
YoY %	-53.95%	-42.42%	45.32%	-34.42%	85.91%	-15.82%	-	-
Horiz. %	39.55%	85.88%	149.15%	102.64%	156.50%	84.18%	100.00%	-
P/EPS	5.12	10.58	53.26	33.76	45.52	28.75	30.92	-25.88%
YoY %	-51.61%	-80.14%	57.76%	-25.83%	58.33%	-7.02%	-	-
Horiz. %	16.56%	34.22%	172.25%	109.18%	147.22%	92.98%	100.00%	-
EY	19.51	9.45	1.88	2.96	2.20	3.48	3.23	34.93%
YoY %	106.46%	402.66%	-36.49%	34.55%	-36.78%	7.74%	-	-
Horiz. %	604.02%	292.57%	58.20%	91.64%	68.11%	107.74%	100.00%	-
DY	15.10	3.73	1.10	1.84	1.15	1.61	1.44	47.91%
YoY %	304.83%	239.09%	-40.22%	60.00%	-28.57%	11.81%	-	-
Horiz. %	1,048.61%	259.03%	76.39%	127.78%	79.86%	111.81%	100.00%	-
P/NAPS	3.23	6.16	9.17	6.91	10.08	4.84	5.30	-7.91%
YoY %	-47.56%	-32.82%	32.71%	-31.45%	108.26%	-8.68%	-	-
Horiz. %	60.94%	116.23%	173.02%	130.38%	190.19%	91.32%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	10/05/22	04/05/21	18/05/20	07/05/19	15/05/18	09/05/17	03/05/16	-
Price	4.34	9.93	9.13	5.05	6.00	5.39	4.14	-
P/RPS	1.88	5.07	10.51	5.94	8.25	4.85	4.54	-13.65%
YoY %	-62.92%	-51.76%	76.94%	-28.00%	70.10%	6.83%	-	-
Horiz. %	41.41%	111.67%	231.50%	130.84%	181.72%	106.83%	100.00%	-
P/EPS	4.59	11.76	70.68	36.82	45.15	31.25	26.40	-25.28%
YoY %	-60.97%	-83.36%	91.96%	-18.45%	44.48%	18.37%	-	-
Horiz. %	17.39%	44.55%	267.73%	139.47%	171.02%	118.37%	100.00%	-
EY	21.81	8.50	1.41	2.72	2.21	3.20	3.79	33.84%
YoY %	156.59%	502.84%	-48.16%	23.08%	-30.94%	-15.57%	-	-
Horiz. %	575.46%	224.27%	37.20%	71.77%	58.31%	84.43%	100.00%	-
DY	16.88	3.35	0.83	1.68	1.16	1.48	1.69	46.72%
YoY %	403.88%	303.61%	-50.60%	44.83%	-21.62%	-12.43%	-	-
Horiz. %	998.82%	198.22%	49.11%	99.41%	68.64%	87.57%	100.00%	-
P/NAPS	2.89	6.85	12.17	7.54	10.00	5.26	4.52	-7.18%
YoY %	-57.81%	-43.71%	61.41%	-24.60%	90.11%	16.37%	-	-
Horiz. %	63.94%	151.55%	269.25%	166.81%	221.24%	116.37%	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