[HARTA] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
03-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 213.24%
YoY- 928.38%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 7,888,286 9,226,124 11,828,328 15,611,336 6,695,862 5,861,338 4,532,206 44.74%
PBT 4,637,213 5,891,782 8,132,888 11,516,372 3,813,443 3,068,870 1,911,560 80.64%
Tax -1,394,595 -1,315,309 -1,780,288 -2,467,312 -909,784 -697,424 -370,044 142.37%
NP 3,242,618 4,576,473 6,352,600 9,049,060 2,903,659 2,371,446 1,541,516 64.24%
-
NP to SH 3,234,701 4,576,806 6,347,090 9,038,144 2,885,410 2,355,089 1,529,354 64.84%
-
Tax Rate 30.07% 22.32% 21.89% 21.42% 23.86% 22.73% 19.36% -
Total Cost 4,645,668 4,649,650 5,475,728 6,562,276 3,792,203 3,489,892 2,990,690 34.16%
-
Net Worth 5,126,848 5,810,669 6,768,299 6,530,696 4,955,328 4,169,311 3,349,579 32.84%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,503,611 3,178,778 3,756,748 2,701,178 1,138,016 710,833 402,626 238.52%
Div Payout % 77.40% 69.45% 59.19% 29.89% 39.44% 30.18% 26.33% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,126,848 5,810,669 6,768,299 6,530,696 4,955,328 4,169,311 3,349,579 32.84%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 41.11% 49.60% 53.71% 57.96% 43.36% 40.46% 34.01% -
ROE 63.09% 78.77% 93.78% 138.39% 58.23% 56.49% 45.66% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 230.79 269.92 346.03 456.58 195.93 171.51 133.95 43.76%
EPS 94.64 133.91 185.68 264.32 84.43 68.91 44.76 64.81%
DPS 73.25 93.00 109.90 79.00 33.30 20.80 11.90 236.24%
NAPS 1.50 1.70 1.98 1.91 1.45 1.22 0.99 31.95%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 230.14 269.17 345.09 455.46 195.35 171.00 132.23 44.73%
EPS 94.37 133.53 185.18 263.69 84.18 68.71 44.62 64.84%
DPS 73.04 92.74 109.60 78.81 33.20 20.74 11.75 238.45%
NAPS 1.4958 1.6953 1.9746 1.9053 1.4457 1.2164 0.9772 32.85%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.85 5.73 6.15 7.35 8.93 12.14 16.20 -
P/RPS 2.10 2.12 1.78 1.61 4.56 7.08 12.09 -68.90%
P/EPS 5.12 4.28 3.31 2.78 10.58 17.62 35.84 -72.70%
EY 19.51 23.37 30.19 35.96 9.45 5.68 2.79 266.11%
DY 15.10 16.23 17.87 10.75 3.73 1.71 0.73 654.92%
P/NAPS 3.23 3.37 3.11 3.85 6.16 9.95 16.36 -66.12%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 10/05/22 08/02/22 02/11/21 03/08/21 04/05/21 25/01/21 27/10/20 -
Price 4.35 5.79 5.75 6.80 9.93 13.00 18.28 -
P/RPS 1.88 2.15 1.66 1.49 5.07 7.58 13.65 -73.36%
P/EPS 4.60 4.32 3.10 2.57 11.76 18.86 40.44 -76.55%
EY 21.76 23.13 32.29 38.87 8.50 5.30 2.47 327.12%
DY 16.84 16.06 19.11 11.62 3.35 1.60 0.65 777.29%
P/NAPS 2.90 3.41 2.90 3.56 6.85 10.66 18.46 -70.91%

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
Post a Comment