[HARTA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
08-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 32.11%
YoY- -96.33%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 440,038 2,407,811 1,892,072 1,430,235 845,673 7,888,286 6,919,593 -84.14%
PBT -44,737 -190,695 140,743 171,452 134,138 4,637,213 4,418,837 -
Tax -6,433 -29,755 -51,524 -51,127 -43,253 -1,394,595 -986,482 -96.54%
NP -51,170 -220,450 89,219 120,325 90,885 3,242,618 3,432,355 -
-
NP to SH -52,469 -218,043 84,714 116,624 88,280 3,234,701 3,432,605 -
-
Tax Rate - - 36.61% 29.82% 32.25% 30.07% 22.32% -
Total Cost 491,208 2,628,261 1,802,853 1,309,910 754,788 4,645,668 3,487,238 -73.02%
-
Net Worth 4,579,801 4,647,748 4,955,320 4,989,494 5,092,018 5,126,848 5,810,669 -14.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 119,611 119,611 119,611 119,611 2,503,611 2,384,083 -
Div Payout % - 0.00% 141.19% 102.56% 135.49% 77.40% 69.45% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,579,801 4,647,748 4,955,320 4,989,494 5,092,018 5,126,848 5,810,669 -14.71%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -11.63% -9.16% 4.72% 8.41% 10.75% 41.11% 49.60% -
ROE -1.15% -4.69% 1.71% 2.34% 1.73% 63.09% 59.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.88 70.46 55.36 41.85 24.75 230.79 202.44 -84.14%
EPS -1.54 -6.38 2.48 3.41 2.58 94.64 100.43 -
DPS 0.00 3.50 3.50 3.50 3.50 73.25 69.75 -
NAPS 1.34 1.36 1.45 1.46 1.49 1.50 1.70 -14.70%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.84 70.25 55.20 41.73 24.67 230.14 201.88 -84.14%
EPS -1.53 -6.36 2.47 3.40 2.58 94.37 100.15 -
DPS 0.00 3.49 3.49 3.49 3.49 73.04 69.56 -
NAPS 1.3362 1.356 1.4457 1.4557 1.4856 1.4958 1.6953 -14.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.89 1.90 1.70 1.66 3.06 4.85 5.73 -
P/RPS 14.68 2.70 3.07 3.97 12.37 2.10 2.83 200.56%
P/EPS -123.11 -29.78 68.58 48.64 118.46 5.12 5.71 -
EY -0.81 -3.36 1.46 2.06 0.84 19.51 17.53 -
DY 0.00 1.84 2.06 2.11 1.14 15.10 12.17 -
P/NAPS 1.41 1.40 1.17 1.14 2.05 3.23 3.37 -44.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 09/08/23 09/05/23 07/02/23 08/11/22 09/08/22 10/05/22 08/02/22 -
Price 2.09 2.26 1.58 1.94 2.80 4.35 5.79 -
P/RPS 16.23 3.21 2.85 4.64 11.32 1.88 2.86 219.16%
P/EPS -136.14 -35.42 63.74 56.85 108.39 4.60 5.77 -
EY -0.73 -2.82 1.57 1.76 0.92 21.76 17.34 -
DY 0.00 1.55 2.22 1.80 1.25 16.84 12.05 -
P/NAPS 1.56 1.66 1.09 1.33 1.88 2.90 3.41 -40.71%

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