[HARTA] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

04-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- 102.14%

YoY- 133.59%

Quarter Report

HHB 1Q FY2021 Financial Results_200804.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	6,695,862	5,861,338	4,532,206	3,680,348	2,923,973	2,861,433	2,699,050	83.15%
YoY %	14.24%	29.33%	23.15%	25.87%	2.19%	6.02%	-	-
Horiz. %	248.08%	217.16%	167.92%	136.36%	108.33%	106.02%	100.00%	-
PBT	3,813,443	3,068,870	1,911,560	1,091,276	556,253	558,237	517,962	277.99%
YoY %	24.26%	60.54%	75.17%	96.18%	-0.36%	7.78%	-	-
Horiz. %	736.24%	592.49%	369.05%	210.69%	107.39%	107.78%	100.00%	-
Tax	-909,784	-697,424	-370,044	-207,036	-120,421	-131,409	-121,042	283.23%
YoY %	-30.45%	-88.47%	-78.73%	-71.93%	8.36%	-8.56%	-	-
Horiz. %	751.63%	576.18%	305.72%	171.04%	99.49%	108.56%	100.00%	-
NP	2,903,659	2,371,446	1,541,516	884,240	435,832	426,828	396,920	276.38%
YoY %	22.44%	53.84%	74.33%	102.89%	2.11%	7.54%	-	-
Horiz. %	731.55%	597.46%	388.37%	222.78%	109.80%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,885,410	2,355,089	1,529,354	878,876	434,782	425,604	395,860	275.47%
YoY %	22.52%	53.99%	74.01%	102.14%	2.16%	7.51%	-	-
Horiz. %	728.90%	594.93%	386.34%	222.02%	109.83%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	22.73%	19.36%	18.97%	21.65%	23.54%	23.37%	-
YoY %	4.97%	17.41%	2.06%	-12.38%	-8.03%	0.73%	-	-
Horiz. %	102.10%	97.26%	82.84%	81.17%	92.64%	100.73%	100.00%	-
Total Cost	3,792,203	3,489,892	2,990,690	2,796,108	2,488,141	2,434,605	2,302,130	39.43%
YoY %	8.66%	16.69%	6.96%	12.38%	2.20%	5.75%	-	-
Horiz. %	164.73%	151.59%	129.91%	121.46%	108.08%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	1,138,016	710,833	402,626	284,572	254,109	246,715	248,399	175.59%
YoY %	60.10%	76.55%	41.48%	11.99%	3.00%	-0.68%	-	-
Horiz. %	458.14%	286.17%	162.09%	114.56%	102.30%	99.32%	100.00%	-
Div Payout %	39.44%	30.18%	26.33%	32.38%	58.45%	57.97%	62.75%	-
YoY %	30.68%	14.62%	-18.68%	-44.60%	0.83%	-7.62%	-	-
Horiz. %	62.85%	48.10%	41.96%	51.60%	93.15%	92.38%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	1.33%
YoY %	0.00%	0.00%	1.17%	0.19%	0.26%	0.39%	-	-
Horiz. %	102.01%	102.01%	102.01%	100.83%	100.65%	100.39%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	43.36%	40.46%	34.01%	24.03%	14.91%	14.92%	14.71%	-
YoY %	7.17%	18.97%	41.53%	61.17%	-0.07%	1.43%	-	-
Horiz. %	294.77%	275.05%	231.20%	163.36%	101.36%	101.43%	100.00%	-
ROE	58.23%	56.49%	45.66%	32.43%	17.22%	17.33%	16.85%	-
YoY %	3.08%	23.72%	40.80%	88.33%	-0.63%	2.85%	-	-
Horiz. %	345.58%	335.25%	270.98%	192.46%	102.20%	102.85%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	195.93	171.51	133.95	108.64	86.88	85.05	80.41	80.97%
YoY %	14.24%	28.04%	23.30%	25.05%	2.15%	5.77%	-	-
Horiz. %	243.66%	213.29%	166.58%	135.11%	108.05%	105.77%	100.00%	-
EPS	84.43	68.91	44.76	25.96	12.92	12.65	11.80	270.87%
YoY %	22.52%	53.95%	72.42%	100.93%	2.13%	7.20%	-	-
Horiz. %	715.51%	583.98%	379.32%	220.00%	109.49%	107.20%	100.00%	-
DPS	33.30	20.80	11.90	8.40	7.55	7.33	7.40	172.31%
YoY %	60.10%	74.79%	41.67%	11.26%	3.00%	-0.95%	-	-
Horiz. %	450.00%	281.08%	160.81%	113.51%	102.03%	99.05%	100.00%	-
NAPS	1.45	1.22	0.99	0.80	0.75	0.73	0.70	62.42%
YoY %	18.85%	23.23%	23.75%	6.67%	2.74%	4.29%	-	-
Horiz. %	207.14%	174.29%	141.43%	114.29%	107.14%	104.29%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,388,006
RPS	195.35	171.00	132.23	107.37	85.31	83.48	78.74	83.16%
YoY %	14.24%	29.32%	23.15%	25.86%	2.19%	6.02%	-	-
Horiz. %	248.09%	217.17%	167.93%	136.36%	108.34%	106.02%	100.00%	-
EPS	84.18	68.71	44.62	25.64	12.68	12.42	11.55	275.45%
YoY %	22.51%	53.99%	74.02%	102.21%	2.09%	7.53%	-	-
Horiz. %	728.83%	594.89%	386.32%	221.99%	109.78%	107.53%	100.00%	-
DPS	33.20	20.74	11.75	8.30	7.41	7.20	7.25	175.50%
YoY %	60.08%	76.51%	41.57%	12.01%	2.92%	-0.69%	-	-
Horiz. %	457.93%	286.07%	162.07%	114.48%	102.21%	99.31%	100.00%	-
NAPS	1.4457	1.2164	0.9772	0.7907	0.7365	0.7165	0.6855	64.38%
YoY %	18.85%	24.48%	23.59%	7.36%	2.79%	4.52%	-	-
Horiz. %	210.90%	177.45%	142.55%	115.35%	107.44%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	8.93	12.14	16.20	13.00	6.88	5.48	5.25	-
P/RPS	4.56	7.08	12.09	11.97	7.92	6.44	6.53	-21.27%
YoY %	-35.59%	-41.44%	1.00%	51.14%	22.98%	-1.38%	-	-
Horiz. %	69.83%	108.42%	185.15%	183.31%	121.29%	98.62%	100.00%	-
P/EPS	10.58	17.62	35.84	50.11	53.26	43.32	44.52	-61.59%
YoY %	-39.95%	-50.84%	-28.48%	-5.91%	22.95%	-2.70%	-	-
Horiz. %	23.76%	39.58%	80.50%	112.56%	119.63%	97.30%	100.00%	-
EY	9.45	5.68	2.79	2.00	1.88	2.31	2.25	160.08%
YoY %	66.37%	103.58%	39.50%	6.38%	-18.61%	2.67%	-	-
Horiz. %	420.00%	252.44%	124.00%	88.89%	83.56%	102.67%	100.00%	-
DY	3.73	1.71	0.73	0.65	1.10	1.34	1.41	91.16%
YoY %	118.13%	134.25%	12.31%	-40.91%	-17.91%	-4.96%	-	-
Horiz. %	264.54%	121.28%	51.77%	46.10%	78.01%	95.04%	100.00%	-
P/NAPS	6.16	9.95	16.36	16.25	9.17	7.51	7.50	-12.28%
YoY %	-38.09%	-39.18%	0.68%	77.21%	22.10%	0.13%	-	-
Horiz. %	82.13%	132.67%	218.13%	216.67%	122.27%	100.13%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	04/05/21	25/01/21	27/10/20	04/08/20	18/05/20	11/02/20	05/11/19	-
Price	9.93	13.00	18.28	19.86	9.13	6.00	5.47	-
P/RPS	5.07	7.58	13.65	18.28	10.51	7.05	6.80	-17.76%
YoY %	-33.11%	-44.47%	-25.33%	73.93%	49.08%	3.68%	-	-
Horiz. %	74.56%	111.47%	200.74%	268.82%	154.56%	103.68%	100.00%	-
P/EPS	11.76	18.86	40.44	76.55	70.68	47.43	46.38	-59.90%
YoY %	-37.65%	-53.36%	-47.17%	8.31%	49.02%	2.26%	-	-
Horiz. %	25.36%	40.66%	87.19%	165.05%	152.39%	102.26%	100.00%	-
EY	8.50	5.30	2.47	1.31	1.41	2.11	2.16	149.04%
YoY %	60.38%	114.57%	88.55%	-7.09%	-33.18%	-2.31%	-	-
Horiz. %	393.52%	245.37%	114.35%	60.65%	65.28%	97.69%	100.00%	-
DY	3.35	1.60	0.65	0.42	0.83	1.22	1.35	83.18%
YoY %	109.38%	146.15%	54.76%	-49.40%	-31.97%	-9.63%	-	-
Horiz. %	248.15%	118.52%	48.15%	31.11%	61.48%	90.37%	100.00%	-
P/NAPS	6.85	10.66	18.46	24.83	12.17	8.22	7.81	-8.36%
YoY %	-35.74%	-42.25%	-25.65%	104.03%	48.05%	5.25%	-	-
Horiz. %	87.71%	136.49%	236.36%	317.93%	155.83%	105.25%	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