[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
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,430,235 845,673 7,888,286 6,919,593 5,914,164 3,902,834 6,695,862 -64.23%
PBT 171,452 134,138 4,637,213 4,418,837 4,066,444 2,879,093 3,813,443 -87.33%
Tax -51,127 -43,253 -1,394,595 -986,482 -890,144 -616,828 -909,784 -85.30%
NP 120,325 90,885 3,242,618 3,432,355 3,176,300 2,262,265 2,903,659 -88.00%
-
NP to SH 116,624 88,280 3,234,701 3,432,605 3,173,545 2,259,536 2,885,410 -88.19%
-
Tax Rate 29.82% 32.25% 30.07% 22.32% 21.89% 21.42% 23.86% -
Total Cost 1,309,910 754,788 4,645,668 3,487,238 2,737,864 1,640,569 3,792,203 -50.73%
-
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%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 119,611 119,611 2,503,611 2,384,083 1,878,374 675,294 1,138,016 -77.69%
Div Payout % 102.56% 135.49% 77.40% 69.45% 59.19% 29.89% 39.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.41% 10.75% 41.11% 49.60% 53.71% 57.96% 43.36% -
ROE 2.34% 1.73% 63.09% 59.07% 46.89% 34.60% 58.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.85 24.75 230.79 202.44 173.01 114.14 195.93 -64.23%
EPS 3.41 2.58 94.64 100.43 92.84 66.08 84.43 -88.20%
DPS 3.50 3.50 73.25 69.75 54.95 19.75 33.30 -77.69%
NAPS 1.46 1.49 1.50 1.70 1.98 1.91 1.45 0.45%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.73 24.67 230.14 201.88 172.55 113.86 195.35 -64.23%
EPS 3.40 2.58 94.37 100.15 92.59 65.92 84.18 -88.20%
DPS 3.49 3.49 73.04 69.56 54.80 19.70 33.20 -77.69%
NAPS 1.4557 1.4856 1.4958 1.6953 1.9746 1.9053 1.4457 0.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 48.64 118.46 5.12 5.71 6.62 11.12 10.58 176.22%
EY 2.06 0.84 19.51 17.53 15.10 8.99 9.45 -63.74%
DY 2.11 1.14 15.10 12.17 8.93 2.69 3.73 -31.57%
P/NAPS 1.14 2.05 3.23 3.37 3.11 3.85 6.16 -67.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 56.85 108.39 4.60 5.77 6.19 10.29 11.76 185.62%
EY 1.76 0.92 21.76 17.34 16.15 9.72 8.50 -64.96%
DY 1.80 1.25 16.84 12.05 9.56 2.90 3.35 -33.88%
P/NAPS 1.33 1.88 2.90 3.41 2.90 3.56 6.85 -66.43%

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