[HARTA] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

12-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- -0.76%

YoY- 13.04%

Quarter Report

HHB 3Q FY2019 Financial Results_20190212.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	2,699,050	2,560,404	2,827,879	2,858,653	2,841,194	2,825,412	2,405,638	7.96%
YoY %	5.42%	-9.46%	-1.08%	0.61%	0.56%	17.45%	-	-
Horiz. %	112.20%	106.43%	117.55%	118.83%	118.11%	117.45%	100.00%	-
PBT	517,962	486,616	551,866	584,248	576,370	583,332	526,810	-1.12%
YoY %	6.44%	-11.82%	-5.54%	1.37%	-1.19%	10.73%	-	-
Horiz. %	98.32%	92.37%	104.76%	110.90%	109.41%	110.73%	100.00%	-
Tax	-121,042	-109,600	-95,648	-97,842	-85,432	-82,980	-86,621	24.96%
YoY %	-10.44%	-14.59%	2.24%	-14.53%	-2.95%	4.20%	-	-
Horiz. %	139.74%	126.53%	110.42%	112.95%	98.63%	95.80%	100.00%	-
NP	396,920	377,016	456,218	486,405	490,938	500,352	440,189	-6.65%
YoY %	5.28%	-17.36%	-6.21%	-0.92%	-1.88%	13.67%	-	-
Horiz. %	90.17%	85.65%	103.64%	110.50%	111.53%	113.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,860	376,252	456,204	486,458	490,178	499,492	439,395	-6.71%
YoY %	5.21%	-17.53%	-6.22%	-0.76%	-1.86%	13.68%	-	-
Horiz. %	90.09%	85.63%	103.83%	110.71%	111.56%	113.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.37%	22.52%	17.33%	16.75%	14.82%	14.23%	16.44%	-
YoY %	3.77%	29.95%	3.46%	13.02%	4.15%	-13.44%	-	-
Horiz. %	142.15%	136.98%	105.41%	101.89%	90.15%	86.56%	100.00%	-
Total Cost	2,302,130	2,183,388	2,371,661	2,372,248	2,350,256	2,325,060	1,965,449	11.10%
YoY %	5.44%	-7.94%	-0.02%	0.94%	1.08%	18.30%	-	-
Horiz. %	117.13%	111.09%	120.67%	120.70%	119.58%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	11.93%
YoY %	1.65%	3.73%	1.57%	3.22%	3.40%	3.63%	-	-
Horiz. %	118.45%	116.53%	112.34%	110.60%	107.15%	103.63%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	248,399	254,607	282,716	292,544	292,281	291,794	231,437	4.82%
YoY %	-2.44%	-9.94%	-3.36%	0.09%	0.17%	26.08%	-	-
Horiz. %	107.33%	110.01%	122.16%	126.40%	126.29%	126.08%	100.00%	-
Div Payout %	62.75%	67.67%	61.97%	60.14%	59.63%	58.42%	52.67%	-
YoY %	-7.27%	9.20%	3.04%	0.86%	2.07%	10.92%	-	-
Horiz. %	119.14%	128.48%	117.66%	114.18%	113.21%	110.92%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	2,349,722	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	11.93%
YoY %	1.65%	3.73%	1.57%	3.22%	3.40%	3.63%	-	-
Horiz. %	118.45%	116.53%	112.34%	110.60%	107.15%	103.63%	100.00%	-
NOSH	3,360,004	3,346,172	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	0.96%
YoY %	0.41%	0.03%	0.44%	0.19%	0.34%	0.03%	-	-
Horiz. %	101.45%	101.03%	101.00%	100.56%	100.37%	100.03%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	14.71%	14.72%	16.13%	17.02%	17.28%	17.71%	18.30%	-
YoY %	-0.07%	-8.74%	-5.23%	-1.50%	-2.43%	-3.22%	-	-
Horiz. %	80.38%	80.44%	88.14%	93.01%	94.43%	96.78%	100.00%	-
ROE	16.85%	16.28%	20.47%	22.17%	23.06%	24.30%	22.15%	-
YoY %	3.50%	-20.47%	-7.67%	-3.86%	-5.10%	9.71%	-	-
Horiz. %	76.07%	73.50%	92.42%	100.09%	104.11%	109.71%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	80.41	76.43	85.02	85.99	85.54	85.21	72.76	6.88%
YoY %	5.21%	-10.10%	-1.13%	0.53%	0.39%	17.11%	-	-
Horiz. %	110.51%	105.04%	116.85%	118.18%	117.56%	117.11%	100.00%	-
EPS	11.80	11.24	13.72	14.63	14.76	15.08	13.29	-7.61%
YoY %	4.98%	-18.08%	-6.22%	-0.88%	-2.12%	13.47%	-	-
Horiz. %	88.79%	84.57%	103.24%	110.08%	111.06%	113.47%	100.00%	-
DPS	7.40	7.60	8.50	8.80	8.80	8.80	7.00	3.77%
YoY %	-2.63%	-10.59%	-3.41%	0.00%	0.00%	25.71%	-	-
Horiz. %	105.71%	108.57%	121.43%	125.71%	125.71%	125.71%	100.00%	-
NAPS	0.70	0.69	0.67	0.66	0.64	0.62	0.60	10.81%
YoY %	1.45%	2.99%	1.52%	3.12%	3.23%	3.33%	-	-
Horiz. %	116.67%	115.00%	111.67%	110.00%	106.67%	103.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,330,525
RPS	78.74	74.70	82.50	83.40	82.89	82.43	70.18	7.96%
YoY %	5.41%	-9.45%	-1.08%	0.62%	0.56%	17.46%	-	-
Horiz. %	112.20%	106.44%	117.55%	118.84%	118.11%	117.46%	100.00%	-
EPS	11.55	10.98	13.31	14.19	14.30	14.57	12.82	-6.71%
YoY %	5.19%	-17.51%	-6.20%	-0.77%	-1.85%	13.65%	-	-
Horiz. %	90.09%	85.65%	103.82%	110.69%	111.54%	113.65%	100.00%	-
DPS	7.25	7.43	8.25	8.53	8.53	8.51	6.75	4.87%
YoY %	-2.42%	-9.94%	-3.28%	0.00%	0.24%	26.07%	-	-
Horiz. %	107.41%	110.07%	122.22%	126.37%	126.37%	126.07%	100.00%	-
NAPS	0.6855	0.6744	0.6502	0.6401	0.6202	0.5998	0.5788	11.92%
YoY %	1.65%	3.72%	1.58%	3.21%	3.40%	3.63%	-	-
Horiz. %	118.43%	116.52%	112.34%	110.59%	107.15%	103.63%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	5.25	5.24	4.63	6.14	6.62	5.99	6.05	-
P/RPS	6.53	6.86	5.45	7.14	7.74	7.03	8.31	-14.83%
YoY %	-4.81%	25.87%	-23.67%	-7.75%	10.10%	-15.40%	-	-
Horiz. %	78.58%	82.55%	65.58%	85.92%	93.14%	84.60%	100.00%	-
P/EPS	44.52	46.66	33.76	41.96	44.86	39.76	45.52	-1.46%
YoY %	-4.59%	38.21%	-19.54%	-6.46%	12.83%	-12.65%	-	-
Horiz. %	97.80%	102.50%	74.17%	92.18%	98.55%	87.35%	100.00%	-
EY	2.25	2.14	2.96	2.38	2.23	2.51	2.20	1.50%
YoY %	5.14%	-27.70%	24.37%	6.73%	-11.16%	14.09%	-	-
Horiz. %	102.27%	97.27%	134.55%	108.18%	101.36%	114.09%	100.00%	-
DY	1.41	1.45	1.84	1.43	1.33	1.47	1.16	13.88%
YoY %	-2.76%	-21.20%	28.67%	7.52%	-9.52%	26.72%	-	-
Horiz. %	121.55%	125.00%	158.62%	123.28%	114.66%	126.72%	100.00%	-
P/NAPS	7.50	7.59	6.91	9.30	10.34	9.66	10.08	-17.87%
YoY %	-1.19%	9.84%	-25.70%	-10.06%	7.04%	-4.17%	-	-
Horiz. %	74.40%	75.30%	68.55%	92.26%	102.58%	95.83%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	06/08/19	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	-
Price	5.47	5.05	5.05	5.45	6.31	6.17	6.00	-
P/RPS	6.80	6.61	5.94	6.34	7.38	7.24	8.25	-12.07%
YoY %	2.87%	11.28%	-6.31%	-14.09%	1.93%	-12.24%	-	-
Horiz. %	82.42%	80.12%	72.00%	76.85%	89.45%	87.76%	100.00%	-
P/EPS	46.38	44.96	36.82	37.24	42.76	40.96	45.15	1.80%
YoY %	3.16%	22.11%	-1.13%	-12.91%	4.39%	-9.28%	-	-
Horiz. %	102.72%	99.58%	81.55%	82.48%	94.71%	90.72%	100.00%	-
EY	2.16	2.22	2.72	2.68	2.34	2.44	2.21	-1.51%
YoY %	-2.70%	-18.38%	1.49%	14.53%	-4.10%	10.41%	-	-
Horiz. %	97.74%	100.45%	123.08%	121.27%	105.88%	110.41%	100.00%	-
DY	1.35	1.50	1.68	1.61	1.39	1.43	1.17	10.00%
YoY %	-10.00%	-10.71%	4.35%	15.83%	-2.80%	22.22%	-	-
Horiz. %	115.38%	128.21%	143.59%	137.61%	118.80%	122.22%	100.00%	-
P/NAPS	7.81	7.32	7.54	8.26	9.86	9.95	10.00	-15.17%
YoY %	6.69%	-2.92%	-8.72%	-16.23%	-0.90%	-0.50%	-	-
Horiz. %	78.10%	73.20%	75.40%	82.60%	98.60%	99.50%	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