[HARTA] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 74.01%
YoY- 286.34%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 15,611,336 6,695,862 5,861,338 4,532,206 3,680,348 2,923,973 2,861,433 210.23%
PBT 11,516,372 3,813,443 3,068,870 1,911,560 1,091,276 556,253 558,237 653.58%
Tax -2,467,312 -909,784 -697,424 -370,044 -207,036 -120,421 -131,409 607.68%
NP 9,049,060 2,903,659 2,371,446 1,541,516 884,240 435,832 426,828 667.43%
-
NP to SH 9,038,144 2,885,410 2,355,089 1,529,354 878,876 434,782 425,604 668.28%
-
Tax Rate 21.42% 23.86% 22.73% 19.36% 18.97% 21.65% 23.54% -
Total Cost 6,562,276 3,792,203 3,489,892 2,990,690 2,796,108 2,488,141 2,434,605 93.79%
-
Net Worth 6,530,696 4,955,328 4,169,311 3,349,579 2,710,213 2,524,266 2,455,939 92.05%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,701,178 1,138,016 710,833 402,626 284,572 254,109 246,715 393.78%
Div Payout % 29.89% 39.44% 30.18% 26.33% 32.38% 58.45% 57.97% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 6,530,696 4,955,328 4,169,311 3,349,579 2,710,213 2,524,266 2,455,939 92.05%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,388,006 3,381,714 3,373,095 1.07%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 57.96% 43.36% 40.46% 34.01% 24.03% 14.91% 14.92% -
ROE 138.39% 58.23% 56.49% 45.66% 32.43% 17.22% 17.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 456.58 195.93 171.51 133.95 108.64 86.88 85.05 206.90%
EPS 264.32 84.43 68.91 44.76 25.96 12.92 12.65 660.03%
DPS 79.00 33.30 20.80 11.90 8.40 7.55 7.33 388.62%
NAPS 1.91 1.45 1.22 0.99 0.80 0.75 0.73 89.98%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 455.46 195.35 171.00 132.23 107.37 85.31 83.48 210.23%
EPS 263.69 84.18 68.71 44.62 25.64 12.68 12.42 668.16%
DPS 78.81 33.20 20.74 11.75 8.30 7.41 7.20 393.70%
NAPS 1.9053 1.4457 1.2164 0.9772 0.7907 0.7365 0.7165 92.05%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 7.35 8.93 12.14 16.20 13.00 6.88 5.48 -
P/RPS 1.61 4.56 7.08 12.09 11.97 7.92 6.44 -60.34%
P/EPS 2.78 10.58 17.62 35.84 50.11 53.26 43.32 -83.99%
EY 35.96 9.45 5.68 2.79 2.00 1.88 2.31 524.49%
DY 10.75 3.73 1.71 0.73 0.65 1.10 1.34 301.25%
P/NAPS 3.85 6.16 9.95 16.36 16.25 9.17 7.51 -35.97%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 03/08/21 04/05/21 25/01/21 27/10/20 04/08/20 18/05/20 11/02/20 -
Price 6.80 9.93 13.00 18.28 19.86 9.13 6.00 -
P/RPS 1.49 5.07 7.58 13.65 18.28 10.51 7.05 -64.55%
P/EPS 2.57 11.76 18.86 40.44 76.55 70.68 47.43 -85.70%
EY 38.87 8.50 5.30 2.47 1.31 1.41 2.11 598.75%
DY 11.62 3.35 1.60 0.65 0.42 0.83 1.22 349.94%
P/NAPS 3.56 6.85 10.66 18.46 24.83 12.17 8.22 -42.78%

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