[HARTA] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -51.57%
YoY- -97.53%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,784,246 1,760,152 2,407,811 2,522,762 2,860,470 3,382,692 7,888,286 -62.84%
PBT -18,376 -178,948 -190,695 187,657 342,904 536,552 4,637,213 -
Tax -26,198 -25,732 -29,755 -68,698 -102,254 -173,012 -1,394,595 -92.91%
NP -44,574 -204,680 -220,450 118,958 240,650 363,540 3,242,618 -
-
NP to SH -49,548 -209,876 -218,043 112,952 233,248 353,120 3,234,701 -
-
Tax Rate - - - 36.61% 29.82% 32.25% 30.07% -
Total Cost 1,828,820 1,964,832 2,628,261 2,403,804 2,619,820 3,019,152 4,645,668 -46.25%
-
Net Worth 4,613,573 4,579,801 4,647,748 4,955,320 4,989,494 5,092,018 5,126,848 -6.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 119,611 159,481 239,222 478,444 2,503,611 -
Div Payout % - - 0.00% 141.19% 102.56% 135.49% 77.40% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,613,573 4,579,801 4,647,748 4,955,320 4,989,494 5,092,018 5,126,848 -6.78%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -2.50% -11.63% -9.16% 4.72% 8.41% 10.75% 41.11% -
ROE -1.07% -4.58% -4.69% 2.28% 4.67% 6.93% 63.09% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 52.21 51.50 70.46 73.82 83.70 98.98 230.79 -62.83%
EPS -1.44 -6.16 -6.38 3.31 6.82 10.32 94.64 -
DPS 0.00 0.00 3.50 4.67 7.00 14.00 73.25 -
NAPS 1.35 1.34 1.36 1.45 1.46 1.49 1.50 -6.77%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 52.06 51.35 70.25 73.60 83.45 98.69 230.14 -62.84%
EPS -1.45 -6.12 -6.36 3.30 6.80 10.30 94.37 -
DPS 0.00 0.00 3.49 4.65 6.98 13.96 73.04 -
NAPS 1.346 1.3362 1.356 1.4457 1.4557 1.4856 1.4958 -6.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.99 1.89 1.90 1.70 1.66 3.06 4.85 -
P/RPS 3.81 3.67 2.70 2.30 1.98 3.09 2.10 48.70%
P/EPS -137.26 -30.78 -29.78 51.43 24.32 29.61 5.12 -
EY -0.73 -3.25 -3.36 1.94 4.11 3.38 19.51 -
DY 0.00 0.00 1.84 2.75 4.22 4.58 15.10 -
P/NAPS 1.47 1.41 1.40 1.17 1.14 2.05 3.23 -40.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 07/11/23 09/08/23 09/05/23 07/02/23 08/11/22 09/08/22 10/05/22 -
Price 2.33 2.09 2.26 1.58 1.94 2.80 4.35 -
P/RPS 4.46 4.06 3.21 2.14 2.32 2.83 1.88 77.78%
P/EPS -160.71 -34.03 -35.42 47.80 28.42 27.10 4.60 -
EY -0.62 -2.94 -2.82 2.09 3.52 3.69 21.76 -
DY 0.00 0.00 1.55 2.95 3.61 5.00 16.84 -
P/NAPS 1.73 1.56 1.66 1.09 1.33 1.88 2.90 -29.11%

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