[HARTA] QoQ 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. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	640,101	2,827,879	2,143,990	1,420,597	706,353	2,405,638	1,788,797	-49.69%
YoY %	-77.36%	31.90%	50.92%	101.12%	-70.64%	34.48%	-	-
Horiz. %	35.78%	158.09%	119.86%	79.42%	39.49%	134.48%	100.00%	-
PBT	121,654	551,866	438,186	288,185	145,833	526,810	391,838	-54.24%
YoY %	-77.96%	25.94%	52.05%	97.61%	-72.32%	34.45%	-	-
Horiz. %	31.05%	140.84%	111.83%	73.55%	37.22%	134.45%	100.00%	-
Tax	-27,400	-95,648	-73,382	-42,716	-20,745	-86,621	-68,548	-45.82%
YoY %	71.35%	-30.34%	-71.79%	-105.91%	76.05%	-26.37%	-	-
Horiz. %	39.97%	139.53%	107.05%	62.32%	30.26%	126.37%	100.00%	-
NP	94,254	456,218	364,804	245,469	125,088	440,189	323,290	-56.13%
YoY %	-79.34%	25.06%	48.62%	96.24%	-71.58%	36.16%	-	-
Horiz. %	29.15%	141.12%	112.84%	75.93%	38.69%	136.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,063	456,204	364,844	245,089	124,873	439,395	322,749	-56.14%
YoY %	-79.38%	25.04%	48.86%	96.27%	-71.58%	36.14%	-	-
Horiz. %	29.14%	141.35%	113.04%	75.94%	38.69%	136.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.52%	17.33%	16.75%	14.82%	14.23%	16.44%	17.49%	-
YoY %	29.95%	3.46%	13.02%	4.15%	-13.44%	-6.00%	-	-
Horiz. %	128.76%	99.09%	95.77%	84.73%	81.36%	94.00%	100.00%	-
Total Cost	545,847	2,371,661	1,779,186	1,175,128	581,265	1,965,449	1,465,507	-48.32%
YoY %	-76.98%	33.30%	51.40%	102.17%	-70.43%	34.11%	-	-
Horiz. %	37.25%	161.83%	121.40%	80.19%	39.66%	134.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	12.80%
YoY %	3.73%	1.57%	3.22%	3.40%	3.63%	2.77%	-	-
Horiz. %	119.75%	115.45%	113.67%	110.12%	106.51%	102.77%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	63,651	282,716	219,408	146,140	72,948	231,437	164,979	-47.09%
YoY %	-77.49%	28.85%	50.14%	100.33%	-68.48%	40.28%	-	-
Horiz. %	38.58%	171.36%	132.99%	88.58%	44.22%	140.28%	100.00%	-
Div Payout %	67.67%	61.97%	60.14%	59.63%	58.42%	52.67%	51.12%	-
YoY %	9.20%	3.04%	0.86%	2.07%	10.92%	3.03%	-	-
Horiz. %	132.37%	121.22%	117.64%	116.65%	114.28%	103.03%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	2,311,569	2,228,470	2,194,080	2,125,679	2,055,827	1,983,748	1,930,255	12.80%
YoY %	3.73%	1.57%	3.22%	3.40%	3.63%	2.77%	-	-
Horiz. %	119.75%	115.45%	113.67%	110.12%	106.51%	102.77%	100.00%	-
NOSH	3,346,172	3,345,187	3,330,525	3,324,262	3,313,001	3,311,965	1,652,132	60.28%
YoY %	0.03%	0.44%	0.19%	0.34%	0.03%	100.47%	-	-
Horiz. %	202.54%	202.48%	201.59%	201.21%	200.53%	200.47%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	14.72%	16.13%	17.02%	17.28%	17.71%	18.30%	18.07%	-
YoY %	-8.74%	-5.23%	-1.50%	-2.43%	-3.22%	1.27%	-	-
Horiz. %	81.46%	89.26%	94.19%	95.63%	98.01%	101.27%	100.00%	-
ROE	4.07%	20.47%	16.63%	11.53%	6.07%	22.15%	16.72%	-
YoY %	-80.12%	23.09%	44.23%	89.95%	-72.60%	32.48%	-	-
Horiz. %	24.34%	122.43%	99.46%	68.96%	36.30%	132.48%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	19.11	85.02	64.49	42.77	21.30	72.76	108.43	-68.66%
YoY %	-77.52%	31.83%	50.78%	100.80%	-70.73%	-32.90%	-	-
Horiz. %	17.62%	78.41%	59.48%	39.44%	19.64%	67.10%	100.00%	-
EPS	2.81	13.72	10.97	7.38	3.77	13.29	19.56	-72.66%
YoY %	-79.52%	25.07%	48.64%	95.76%	-71.63%	-32.06%	-	-
Horiz. %	14.37%	70.14%	56.08%	37.73%	19.27%	67.94%	100.00%	-
DPS	1.90	8.50	6.60	4.40	2.20	7.00	10.00	-67.05%
YoY %	-77.65%	28.79%	50.00%	100.00%	-68.57%	-30.00%	-	-
Horiz. %	19.00%	85.00%	66.00%	44.00%	22.00%	70.00%	100.00%	-
NAPS	0.69	0.67	0.66	0.64	0.62	0.60	1.17	-29.74%
YoY %	2.99%	1.52%	3.12%	3.23%	3.33%	-48.72%	-	-
Horiz. %	58.97%	57.26%	56.41%	54.70%	52.99%	51.28%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,324,262
RPS	18.67	82.50	62.55	41.45	20.61	70.18	52.19	-49.70%
YoY %	-77.37%	31.89%	50.90%	101.12%	-70.63%	34.47%	-	-
Horiz. %	35.77%	158.08%	119.85%	79.42%	39.49%	134.47%	100.00%	-
EPS	2.74	13.31	10.64	7.15	3.64	12.82	9.42	-56.19%
YoY %	-79.41%	25.09%	48.81%	96.43%	-71.61%	36.09%	-	-
Horiz. %	29.09%	141.30%	112.95%	75.90%	38.64%	136.09%	100.00%	-
DPS	1.86	8.25	6.40	4.26	2.13	6.75	4.81	-47.01%
YoY %	-77.45%	28.91%	50.23%	100.00%	-68.44%	40.33%	-	-
Horiz. %	38.67%	171.52%	133.06%	88.57%	44.28%	140.33%	100.00%	-
NAPS	0.6744	0.6502	0.6401	0.6202	0.5998	0.5788	0.5631	12.81%
YoY %	3.72%	1.58%	3.21%	3.40%	3.63%	2.79%	-	-
Horiz. %	119.77%	115.47%	113.67%	110.14%	106.52%	102.79%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	5.24	4.63	6.14	6.62	5.99	6.05	10.68	-
P/RPS	27.42	5.45	9.52	15.48	28.12	8.31	9.85	98.26%
YoY %	403.12%	-42.75%	-38.50%	-44.95%	238.39%	-15.63%	-	-
Horiz. %	278.38%	55.33%	96.65%	157.16%	285.48%	84.37%	100.00%	-
P/EPS	186.63	33.76	55.95	89.71	159.06	45.52	54.59	127.45%
YoY %	452.81%	-39.66%	-37.63%	-43.60%	249.43%	-16.61%	-	-
Horiz. %	341.88%	61.84%	102.49%	164.33%	291.37%	83.39%	100.00%	-
EY	0.54	2.96	1.79	1.11	0.63	2.20	1.83	-55.77%
YoY %	-81.76%	65.36%	61.26%	76.19%	-71.36%	20.22%	-	-
Horiz. %	29.51%	161.75%	97.81%	60.66%	34.43%	120.22%	100.00%	-
DY	0.36	1.84	1.07	0.66	0.37	1.16	0.94	-47.35%
YoY %	-80.43%	71.96%	62.12%	78.38%	-68.10%	23.40%	-	-
Horiz. %	38.30%	195.74%	113.83%	70.21%	39.36%	123.40%	100.00%	-
P/NAPS	7.59	6.91	9.30	10.34	9.66	10.08	9.13	-11.61%
YoY %	9.84%	-25.70%	-10.06%	7.04%	-4.17%	10.41%	-	-
Horiz. %	83.13%	75.68%	101.86%	113.25%	105.81%	110.41%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	06/08/19	07/05/19	12/02/19	08/11/18	07/08/18	15/05/18	06/02/18	-
Price	5.05	5.05	5.45	6.31	6.17	6.00	10.84	-
P/RPS	26.43	5.94	8.45	14.75	28.96	8.25	10.00	91.50%
YoY %	344.95%	-29.70%	-42.71%	-49.07%	251.03%	-17.50%	-	-
Horiz. %	264.30%	59.40%	84.50%	147.50%	289.60%	82.50%	100.00%	-
P/EPS	179.86	36.82	49.66	85.51	163.84	45.15	55.41	119.70%
YoY %	388.48%	-25.86%	-41.92%	-47.81%	262.88%	-18.52%	-	-
Horiz. %	324.60%	66.45%	89.62%	154.32%	295.69%	81.48%	100.00%	-
EY	0.56	2.72	2.01	1.17	0.61	2.21	1.80	-54.18%
YoY %	-79.41%	35.32%	71.79%	91.80%	-72.40%	22.78%	-	-
Horiz. %	31.11%	151.11%	111.67%	65.00%	33.89%	122.78%	100.00%	-
DY	0.38	1.68	1.21	0.70	0.36	1.17	0.92	-44.62%
YoY %	-77.38%	38.84%	72.86%	94.44%	-69.23%	27.17%	-	-
Horiz. %	41.30%	182.61%	131.52%	76.09%	39.13%	127.17%	100.00%	-
P/NAPS	7.32	7.54	8.26	9.86	9.95	10.00	9.26	-14.54%
YoY %	-2.92%	-8.72%	-16.23%	-0.90%	-0.50%	7.99%	-	-
Horiz. %	79.05%	81.43%	89.20%	106.48%	107.45%	107.99%	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