Hartalega Holdings (HART MK)
MALAYSIA | RUBBER GLOVE | RESULT
Dragged by softer ASP
- 1QFY26 core earnings of RM11m were below ours and consensus expectations
- Weaker sequential sales volume was reflected in the lower utilisation level during the quarter
- Maintain HOLD rating with lower 12-month TP of RM1.34 (from RM1.64)
1QFY26 core earnings below expectations
Stripping out the RM12m forex loss, RM1m inventory write-down, RM11m PPE disposal gain, and RM3m derivatives gain, Hartalega’s 1QFY26 core net profit of RM11m came in below ours and consensus full-year estimates, representing 14% and 8% of the respective forecasts. The earnings shortfall was mainly due to weaker ASP recovery. 1QFY26 revenue fell 5% YoY to RM553m, weighed down by weaker ASP (-5% YoY to US$19-20) and softer sales volume, following front-loaded US inventories and continued pricing pressure in non-US markets.
Lower utilisation rate during the quarter
Hartalega’s utilisation rate declined by 2ppts QoQ to 67% in 1QFY26, in line with weaker glove demand. Sales volume contracted 3% QoQ to 5.9bn pieces (from 6.1bn in 4QFY25), reflecting soft market conditions following earlier front-loading. Nonetheless, management expects a moderate recovery in utilisation rate in the coming quarter, with monthly output expected to rise from 1.9bn to 2.2bn pieces/month in Jul-Sept25, supported by restocking activities, particularly from the US.
Maintain HOLD with lower TP of RM1.34
We revise our FY26-28E earnings downward by 23-45%, reflecting lower ASP assumptions of US$19-21/k pcs (from US$20-22) and reduced sales volume in line with management’s latest guidance of 6-6.5bn pieces. We lower our 12-month TP to RM1.34 (from RM1.64), based on a reduced P/BV multiple of 1.0x (from 1.2x) or -1.5SD below its 3-year historical average. The lower valuation multiple reflects persistent structural challenges and global overcapacity, which are expected to continue weighing on both sales volume and margins, and limit the magnitude of earnings recovery. Upside/downside risks include sales volume, ASP, raw materials trends, sharp appreciation of RM vs. US$, and pricing efforts by Chinese competitors.
Key Financials
Y/E Mar | FY24 | FY25 | FY26E | FY27E | FY28E |
---|---|---|---|---|---|
Revenue (RMm) | 1,838.1 | 2,585.9 | 2,542.8 | 2,750.2 | 2,886.4 |
EBITDA (RMm) | 222.5 | 221.2 | 242.0 | 277.7 | 297.1 |
Pretax profit (RMm) | 38.5 | 48.0 | 57.3 | 84.1 | 98.6 |
Net profit (RMm) | 12.5 | 74.5 | 43.4 | 63.8 | 73.8 |
EPS (sen) | 0.4 | 2.2 | 1.3 | 1.9 | 2.2 |
PER (x) | 375.6 | 63.0 | 108.1 | 73.6 | 63.6 |
Core net profit (RMm) | 12.3 | 44.9 | 43.4 | 63.8 | 73.8 |
Core EPS (sen) | 0.4 | 1.3 | 1.3 | 1.9 | 2.2 |
Core EPS growth (%) | (84.8) | 265.0 | (3.3) | 46.9 | 15.7 |
Core PER (x) | 381.8 | 104.6 | 108.1 | 73.6 | 63.6 |
Net DPS (sen) | 0.0 | 11.4 | 0.8 | 1.1 | 1.3 |
Dividend Yield (%) | 0.0 | 8.3 | 0.6 | 0.8 | 0.9 |
EV/EBITDA (x) | 15.0 | 15.6 | 14.4 | 12.6 | 11.9 |
Chg in EPS (%) | -44.9 | -31.2 | -22.5 | ||
Phillip/Consensus (%) | 0.3 | 0.3 | 0.3 |
Sources: Company, Bloomberg, Phillip Research forecasts
Results at a glance
Y/E Mar (RMm) | 1QFY25 | 4QFY25 | 1QFY26 | QoQ % chg | YoY % chg | Comment |
---|---|---|---|---|---|---|
Revenue | 583.8 | 611.5 | 553.1 | (9.6) | (5.3) | Revenue declined 5% YoY due to reduction in ASP (5% YoY) and lower sales volume (2% YoY) |
Operating expense | (503.8) | (550.4) | (499.6) | (9.2) | (0.8) | |
EBITDA | 80.1 | 61.1 | 53.5 | (12.4) | (33.1) | |
EBITDA margin (%) | 13.7 | 10.0 | 9.7 | (0.3ppt) | (4.0ppt) | |
Depreciation | (34.2) | (40.8) | (40.5) | (0.8) | 18.6 | n.m RM12m forex loss, RM1m inventory write-down, RM11m PPE disposal gain as well as RM3m derivatives gain |
EBIT | 45.9 | 20.3 | 13.0 | (35.8) | (71.6) | |
EBIT margin (%) | 7.9 | 3.3 | 2.4 | (1.0ppt) | (5.5ppt) | |
Interest expense | (1.0) | (0.1) | (0.1) | (61.1) | (94.4) | |
Int and other inc | 0.0 | 0.0 | 0.0 | n.m | n.m | |
EI gains/(losses) | (3.7) | (2.5) | 1.4 | n.m | n.m | |
Pretax profit/(loss) | 41.1 | 17.6 | 14.3 | (18.8) | (65.2) | Below ours and consensus expectations |
Core pretax | 44.9 | 20.1 | 12.9 | (35.8) | (71.2) | |
Tax | (9.2) | (3.0) | (2.0) | (34.4) | (78.4) | |
Tax rate (%) | 22.4 | 17.2 | 13.9 | (3.3ppt) | (8.6ppt) | |
MI | 0.0 | 0.1 | 0.3 | 115.2 | 1,122.7 | |
Net profit/(loss) | 31.9 | 14.7 | 12.6 | (14.4) | (60.5) | |
EPS (sen) | 0.9 | 0.4 | 0.4 | (14.4) | (60.5) | |
Core net profit | 35.7 | 17.2 | 11.2 | (34.9) | (68.6) |
Sources: Company, Phillip Research
Table 1: Hartalega’s 3-year PB (x)
Hartalega’s 3-year PB Chart
[Chart data representing 3-year Price-to-Book ratio from Aug-22 to Aug-25, showing +2SD, +1SD, Avg, -1SD, and -2SD lines]
Sources: Bloomberg, Phillip Research forecasts
Contact Information (Regional Member Companies)
SINGAPORE
Phillip Securities Pte Ltd
Raffles City Tower
250, North Bridge Road #06-00
Singapore 179101
Tel +65 6533 6001
Fax +65 6535 6631
Website: www.poems.com.sg
MALAYSIA
Phillip Capital Sdn Bhd
B-18-6 Block B Level 18 Unit 6 Megan Avenue II,
No. 12, Jalan Yap Kwan Seng, 50450 Kuala Lumpur
Tel +603 2783 0300
Fax +603 2166 5099
Website: www.phillip.com.my
HONG KONG
Phillip Securities (HK) Ltd
11/F United Centre 95 Queensway
Hong Kong
Tel +852 2277 6600
Fax +852 2868 5307
Website: www.phillip.com.hk
JAPAN
Phillip Securities Japan, Ltd.
4-2 Nihonbashi Kabuto-cho Chuo-ku, Tokyo 103-0026
Tel +81-3 3666 2101
Fax +81-3 3666 6090
Website: www.phillip.co.jp
INDONESIA
PT Phillip Securities Indonesia
ANZ Tower Level 23B,
JI Jend Sudirman Kav 33A
Jakarta 10220 – Indonesia
Tel +62-21 5790 0800
Fax +62-21 5790 0809
Website: www.phillip.co.id
CHINA
Phillip Financial Advisory (Shanghai) Co Ltd
No 550 Yan An East Road, Ocean Tower Unit 2318,
Postal code 200001
Tel +86-21 5169 9200
Fax +86-21 6351 2940
Website: www.phillip.com.cn
THAILAND
Phillip Securities (Thailand) Public Co. Ltd
15th Floor, Vorawat Building,
849 Silom Road, Silom, Bangrak,
Bangkok 10500 Thailand
Tel +66-2 6351700 / 22680999
Fax +66-2 22680921
Website: www.phillip.co.th
FRANCE
King & Shaxson Capital Limited
3rd Floor, 35 Rue de la Bienfaisance 75008
Paris France
Tel +33-1 45633100
Fax +33-1 45636017
Website: www.kingandshaxson.com
UNITED KINGDOM
King & Shaxson Capital Limited
6th Floor, Candlewick House,
120 Cannon Street,
London, EC4N 6AS
Tel +44-20 7426 5950
Fax +44-20 7626 1757
Website: www.kingandshaxson.com
UNITED STATES
Phillip Capital Inc
141 W Jackson Blvd Ste 3050
The Chicago Board of Trade Building
Chicago, IL 60604 USA
Tel +1-312 356 9000
Fax +1-312 356 9005
Website: www.phillipusa.com
AUSTRALIA
Phillip Capital Limited
Level 10, 330 Collins Street
Melbourne, Victoria 3000, Australia
Tel +61-03 8633 9803
Fax +61-03 8633 9899
Website: www.phillipcapital.com.au
CAMBODIA
Phillip Bank Plc
Ground Floor of B-Office Centre, #61-64,
Norodom Blvd Corner Street 306, Sangkat
Boeung Keng Kang 1, Khan Chamkamorn,
Phnom Penh, Cambodia
Tel: 855 (0) 7796 6151/855 (0) 1620 0769
Website: www.phillipbank.com.kh
INDIA
PhillipCapital (India) Private Limited
No.1, 18th Floor, Urmi Estate
95, Ganpatrao Kadam Marg
Lower Parel West, Mumbai 400-013
Maharashtra, India
Tel:+91-22-2300 2999/Fax:+91-22-2300 2969
Website: www.phillipcapital.in
TURKEY
PhillipCapital Menkul Degerler
Dr. Cemil Bengü Cad. Hak Is Merkezi
No. 2 Kat. 6A Caglayan
34403 Istanbul, Turkey
Tel: 0212 296 84 84
Fax: 0212 233 69 29
Website: www.phillipcapital.com.tr
DUBAI
Phillip Futures DMCC
Member of the Dubai Gold and
Commodities Exchange (DGCX)
Unit No 601, Plot No 58, White Crown Bldg,
Sheikh Zayed Road, P.O.Box 212291
Dubai-UAE
Tel: +971-4-3325052 / Fax: + 971-4-3328895