[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

08-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

31-Dec-2021 [#3]

Profit Trend

QoQ- 8.16%

YoY- 94.34%

Quarter Report

HHB_announcement_3Q FY2022 result_20220208.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Cumulative Result
Revenue	1,430,235	845,673	7,888,286	6,919,593	5,914,164	3,902,834	6,695,862	-64.23%
YoY %	69.12%	-89.28%	14.00%	17.00%	51.54%	-41.71%	-	-
Horiz. %	21.36%	12.63%	117.81%	103.34%	88.33%	58.29%	100.00%	-
PBT	171,452	134,138	4,637,213	4,418,837	4,066,444	2,879,093	3,813,443	-87.33%
YoY %	27.82%	-97.11%	4.94%	8.67%	41.24%	-24.50%	-	-
Horiz. %	4.50%	3.52%	121.60%	115.88%	106.63%	75.50%	100.00%	-
Tax	-51,127	-43,253	-1,394,595	-986,482	-890,144	-616,828	-909,784	-85.30%
YoY %	-18.20%	96.90%	-41.37%	-10.82%	-44.31%	32.20%	-	-
Horiz. %	5.62%	4.75%	153.29%	108.43%	97.84%	67.80%	100.00%	-
NP	120,325	90,885	3,242,618	3,432,355	3,176,300	2,262,265	2,903,659	-88.00%
YoY %	32.39%	-97.20%	-5.53%	8.06%	40.40%	-22.09%	-	-
Horiz. %	4.14%	3.13%	111.67%	118.21%	109.39%	77.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,624	88,280	3,234,701	3,432,605	3,173,545	2,259,536	2,885,410	-88.19%
YoY %	32.11%	-97.27%	-5.77%	8.16%	40.45%	-21.69%	-	-
Horiz. %	4.04%	3.06%	112.11%	118.96%	109.99%	78.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.82%	32.25%	30.07%	22.32%	21.89%	21.42%	23.86%	-
YoY %	-7.53%	7.25%	34.72%	1.96%	2.19%	-10.23%	-	-
Horiz. %	124.98%	135.16%	126.03%	93.55%	91.74%	89.77%	100.00%	-
Total Cost	1,309,910	754,788	4,645,668	3,487,238	2,737,864	1,640,569	3,792,203	-50.73%
YoY %	73.55%	-83.75%	33.22%	27.37%	66.89%	-56.74%	-	-
Horiz. %	34.54%	19.90%	122.51%	91.96%	72.20%	43.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,989,494	5,092,018	5,126,848	5,810,669	6,768,299	6,530,696	4,955,328	0.45%
YoY %	-2.01%	-0.68%	-11.77%	-14.15%	3.64%	31.79%	-	-
Horiz. %	100.69%	102.76%	103.46%	117.26%	136.59%	131.79%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	119,611	119,611	2,503,611	2,384,083	1,878,374	675,294	1,138,016	-77.69%
YoY %	0.00%	-95.22%	5.01%	26.92%	178.16%	-40.66%	-	-
Horiz. %	10.51%	10.51%	220.00%	209.49%	165.06%	59.34%	100.00%	-
Div Payout %	102.56%	135.49%	77.40%	69.45%	59.19%	29.89%	39.44%	-
YoY %	-24.30%	75.05%	11.45%	17.33%	98.03%	-24.21%	-	-
Horiz. %	260.04%	343.53%	196.25%	176.09%	150.08%	75.79%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	4,989,494	5,092,018	5,126,848	5,810,669	6,768,299	6,530,696	4,955,328	0.45%
YoY %	-2.01%	-0.68%	-11.77%	-14.15%	3.64%	31.79%	-	-
Horiz. %	100.69%	102.76%	103.46%	117.26%	136.59%	131.79%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	8.41%	10.75%	41.11%	49.60%	53.71%	57.96%	43.36%	-
YoY %	-21.77%	-73.85%	-17.12%	-7.65%	-7.33%	33.67%	-	-
Horiz. %	19.40%	24.79%	94.81%	114.39%	123.87%	133.67%	100.00%	-
ROE	2.34%	1.73%	63.09%	59.07%	46.89%	34.60%	58.23%	-
YoY %	35.26%	-97.26%	6.81%	25.98%	35.52%	-40.58%	-	-
Horiz. %	4.02%	2.97%	108.35%	101.44%	80.53%	59.42%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	41.85	24.75	230.79	202.44	173.01	114.14	195.93	-64.23%
YoY %	69.09%	-89.28%	14.00%	17.01%	51.58%	-41.74%	-	-
Horiz. %	21.36%	12.63%	117.79%	103.32%	88.30%	58.26%	100.00%	-
EPS	3.41	2.58	94.64	100.43	92.84	66.08	84.43	-88.20%
YoY %	32.17%	-97.27%	-5.77%	8.18%	40.50%	-21.73%	-	-
Horiz. %	4.04%	3.06%	112.09%	118.95%	109.96%	78.27%	100.00%	-
DPS	3.50	3.50	73.25	69.75	54.95	19.75	33.30	-77.69%
YoY %	0.00%	-95.22%	5.02%	26.93%	178.23%	-40.69%	-	-
Horiz. %	10.51%	10.51%	219.97%	209.46%	165.02%	59.31%	100.00%	-
NAPS	1.46	1.49	1.50	1.70	1.98	1.91	1.45	0.45%
YoY %	-2.01%	-0.67%	-11.76%	-14.14%	3.66%	31.72%	-	-
Horiz. %	100.69%	102.76%	103.45%	117.24%	136.55%	131.72%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	41.73	24.67	230.14	201.88	172.55	113.86	195.35	-64.23%
YoY %	69.15%	-89.28%	14.00%	17.00%	51.55%	-41.71%	-	-
Horiz. %	21.36%	12.63%	117.81%	103.34%	88.33%	58.29%	100.00%	-
EPS	3.40	2.58	94.37	100.15	92.59	65.92	84.18	-88.20%
YoY %	31.78%	-97.27%	-5.77%	8.17%	40.46%	-21.69%	-	-
Horiz. %	4.04%	3.06%	112.11%	118.97%	109.99%	78.31%	100.00%	-
DPS	3.49	3.49	73.04	69.56	54.80	19.70	33.20	-77.69%
YoY %	0.00%	-95.22%	5.00%	26.93%	178.17%	-40.66%	-	-
Horiz. %	10.51%	10.51%	220.00%	209.52%	165.06%	59.34%	100.00%	-
NAPS	1.4557	1.4856	1.4958	1.6953	1.9746	1.9053	1.4457	0.46%
YoY %	-2.01%	-0.68%	-11.77%	-14.14%	3.64%	31.79%	-	-
Horiz. %	100.69%	102.76%	103.47%	117.26%	136.58%	131.79%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	1.66	3.06	4.85	5.73	6.15	7.35	8.93	-
P/RPS	3.97	12.37	2.10	2.83	3.55	6.44	4.56	-8.81%
YoY %	-67.91%	489.05%	-25.80%	-20.28%	-44.88%	41.23%	-	-
Horiz. %	87.06%	271.27%	46.05%	62.06%	77.85%	141.23%	100.00%	-
P/EPS	48.64	118.46	5.12	5.71	6.62	11.12	10.58	176.22%
YoY %	-58.94%	2,213.67%	-10.33%	-13.75%	-40.47%	5.10%	-	-
Horiz. %	459.74%	1,119.66%	48.39%	53.97%	62.57%	105.10%	100.00%	-
EY	2.06	0.84	19.51	17.53	15.10	8.99	9.45	-63.74%
YoY %	145.24%	-95.69%	11.29%	16.09%	67.96%	-4.87%	-	-
Horiz. %	21.80%	8.89%	206.46%	185.50%	159.79%	95.13%	100.00%	-
DY	2.11	1.14	15.10	12.17	8.93	2.69	3.73	-31.57%
YoY %	85.09%	-92.45%	24.08%	36.28%	231.97%	-27.88%	-	-
Horiz. %	56.57%	30.56%	404.83%	326.27%	239.41%	72.12%	100.00%	-
P/NAPS	1.14	2.05	3.23	3.37	3.11	3.85	6.16	-67.49%
YoY %	-44.39%	-36.53%	-4.15%	8.36%	-19.22%	-37.50%	-	-
Horiz. %	18.51%	33.28%	52.44%	54.71%	50.49%	62.50%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	08/11/22	09/08/22	10/05/22	08/02/22	02/11/21	03/08/21	04/05/21	-
Price	1.94	2.80	4.35	5.79	5.75	6.80	9.93	-
P/RPS	4.64	11.32	1.88	2.86	3.32	5.96	5.07	-5.73%
YoY %	-59.01%	502.13%	-34.27%	-13.86%	-44.30%	17.55%	-	-
Horiz. %	91.52%	223.27%	37.08%	56.41%	65.48%	117.55%	100.00%	-
P/EPS	56.85	108.39	4.60	5.77	6.19	10.29	11.76	185.62%
YoY %	-47.55%	2,256.30%	-20.28%	-6.79%	-39.84%	-12.50%	-	-
Horiz. %	483.42%	921.68%	39.12%	49.06%	52.64%	87.50%	100.00%	-
EY	1.76	0.92	21.76	17.34	16.15	9.72	8.50	-64.96%
YoY %	91.30%	-95.77%	25.49%	7.37%	66.15%	14.35%	-	-
Horiz. %	20.71%	10.82%	256.00%	204.00%	190.00%	114.35%	100.00%	-
DY	1.80	1.25	16.84	12.05	9.56	2.90	3.35	-33.88%
YoY %	44.00%	-92.58%	39.75%	26.05%	229.66%	-13.43%	-	-
Horiz. %	53.73%	37.31%	502.69%	359.70%	285.37%	86.57%	100.00%	-
P/NAPS	1.33	1.88	2.90	3.41	2.90	3.56	6.85	-66.43%
YoY %	-29.26%	-35.17%	-14.96%	17.59%	-18.54%	-48.03%	-	-
Horiz. %	19.42%	27.45%	42.34%	49.78%	42.34%	51.97%	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