[HARTA] QoQ 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- -71.66%

YoY- -74.14%

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
Quarter Result
Revenue	584,562	845,673	968,693	1,005,429	2,011,330	3,902,834	2,299,858	-59.84%
YoY %	-30.88%	-12.70%	-3.65%	-50.01%	-48.46%	69.70%	-	-
Horiz. %	25.42%	36.77%	42.12%	43.72%	87.45%	169.70%	100.00%	-
PBT	37,314	134,138	218,376	352,393	1,187,351	2,879,093	1,511,790	-91.50%
YoY %	-72.18%	-38.57%	-38.03%	-70.32%	-58.76%	90.44%	-	-
Horiz. %	2.47%	8.87%	14.44%	23.31%	78.54%	190.44%	100.00%	-
Tax	-7,874	-43,253	-408,113	-96,338	-273,316	-616,828	-386,716	-92.52%
YoY %	81.80%	89.40%	-323.63%	64.75%	55.69%	-59.50%	-	-
Horiz. %	2.04%	11.18%	105.53%	24.91%	70.68%	159.50%	100.00%	-
NP	29,440	90,885	-189,737	256,055	914,035	2,262,265	1,125,074	-91.16%
YoY %	-67.61%	147.90%	-174.10%	-71.99%	-59.60%	101.08%	-	-
Horiz. %	2.62%	8.08%	-16.86%	22.76%	81.24%	201.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,344	88,280	-197,904	259,060	914,009	2,259,536	1,119,093	-91.35%
YoY %	-67.89%	144.61%	-176.39%	-71.66%	-59.55%	101.91%	-	-
Horiz. %	2.53%	7.89%	-17.68%	23.15%	81.67%	201.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.10%	32.25%	186.89%	27.34%	23.02%	21.42%	25.58%	-
YoY %	-34.57%	-82.74%	583.58%	18.77%	7.47%	-16.26%	-	-
Horiz. %	82.49%	126.08%	730.61%	106.88%	89.99%	83.74%	100.00%	-
Total Cost	555,122	754,788	1,158,430	749,374	1,097,295	1,640,569	1,174,784	-39.30%
YoY %	-26.45%	-34.84%	54.59%	-31.71%	-33.11%	39.65%	-	-
Horiz. %	47.25%	64.25%	98.61%	63.79%	93.40%	139.65%	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	119,626	505,870	1,203,253	675,294	604,891	-
YoY %	-	-0.01%	-76.35%	-57.96%	78.18%	11.64%	-	-
Horiz. %	-	19.77%	19.78%	83.63%	198.92%	111.64%	100.00%	-
Div Payout %	-	135.49%	0.00%	195.27%	131.65%	29.89%	54.05%	-
YoY %	-	0.00%	0.00%	48.33%	340.45%	-44.70%	-	-
Horiz. %	-	250.68%	0.00%	361.28%	243.57%	55.30%	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	5.04%	10.75%	-19.59%	25.47%	45.44%	57.96%	48.92%	-
YoY %	-53.12%	154.87%	-176.91%	-43.95%	-21.60%	18.48%	-	-
Horiz. %	10.30%	21.97%	-40.04%	52.06%	92.89%	118.48%	100.00%	-
ROE	0.57%	1.73%	-3.86%	4.46%	13.50%	34.60%	22.58%	-
YoY %	-67.05%	144.82%	-186.55%	-66.96%	-60.98%	53.23%	-	-
Horiz. %	2.52%	7.66%	-17.09%	19.75%	59.79%	153.23%	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	17.11	24.75	28.34	29.42	58.84	114.14	67.30	-59.83%
YoY %	-30.87%	-12.67%	-3.67%	-50.00%	-48.45%	69.60%	-	-
Horiz. %	25.42%	36.78%	42.11%	43.71%	87.43%	169.60%	100.00%	-
EPS	0.83	2.58	-5.79	7.58	26.74	66.08	32.75	-91.35%
YoY %	-67.83%	144.56%	-176.39%	-71.65%	-59.53%	101.77%	-	-
Horiz. %	2.53%	7.88%	-17.68%	23.15%	81.65%	201.77%	100.00%	-
DPS	0.00	3.50	3.50	14.80	35.20	19.75	17.70	-
YoY %	0.00%	0.00%	-76.35%	-57.95%	78.23%	11.58%	-	-
Horiz. %	0.00%	19.77%	19.77%	83.62%	198.87%	111.58%	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	17.05	24.67	28.26	29.33	58.68	113.86	67.10	-59.84%
YoY %	-30.89%	-12.70%	-3.65%	-50.02%	-48.46%	69.69%	-	-
Horiz. %	25.41%	36.77%	42.12%	43.71%	87.45%	169.69%	100.00%	-
EPS	0.83	2.58	-5.77	7.56	26.67	65.92	32.65	-91.33%
YoY %	-67.83%	144.71%	-176.32%	-71.65%	-59.54%	101.90%	-	-
Horiz. %	2.54%	7.90%	-17.67%	23.15%	81.68%	201.90%	100.00%	-
DPS	0.00	3.49	3.49	14.76	35.10	19.70	17.65	-
YoY %	0.00%	0.00%	-76.36%	-57.95%	78.17%	11.61%	-	-
Horiz. %	0.00%	19.77%	19.77%	83.63%	198.87%	111.61%	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	9.70	12.37	17.11	19.48	10.45	6.44	13.27	-18.83%
YoY %	-21.58%	-27.70%	-12.17%	86.41%	62.27%	-51.47%	-	-
Horiz. %	73.10%	93.22%	128.94%	146.80%	78.75%	48.53%	100.00%	-
P/EPS	200.15	118.46	-83.76	75.60	23.00	11.12	27.27	277.21%
YoY %	68.96%	241.43%	-210.79%	228.70%	106.83%	-59.22%	-	-
Horiz. %	733.96%	434.40%	-307.15%	277.23%	84.34%	40.78%	100.00%	-
EY	0.50	0.84	-1.19	1.32	4.35	8.99	3.67	-73.49%
YoY %	-40.48%	170.59%	-190.15%	-69.66%	-51.61%	144.96%	-	-
Horiz. %	13.62%	22.89%	-32.43%	35.97%	118.53%	244.96%	100.00%	-
DY	0.00	1.14	0.72	2.58	5.72	2.69	1.98	-
YoY %	0.00%	58.33%	-72.09%	-54.90%	112.64%	35.86%	-	-
Horiz. %	0.00%	57.58%	36.36%	130.30%	288.89%	135.86%	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	11.34	11.32	15.35	19.68	9.77	5.96	14.76	-16.10%
YoY %	0.18%	-26.25%	-22.00%	101.43%	63.93%	-59.62%	-	-
Horiz. %	76.83%	76.69%	104.00%	133.33%	66.19%	40.38%	100.00%	-
P/EPS	233.91	108.39	-75.13	76.39	21.50	10.29	30.32	289.94%
YoY %	115.80%	244.27%	-198.35%	255.30%	108.94%	-66.06%	-	-
Horiz. %	771.47%	357.49%	-247.79%	251.95%	70.91%	33.94%	100.00%	-
EY	0.43	0.92	-1.33	1.31	4.65	9.72	3.30	-74.26%
YoY %	-53.26%	169.17%	-201.53%	-71.83%	-52.16%	194.55%	-	-
Horiz. %	13.03%	27.88%	-40.30%	39.70%	140.91%	294.55%	100.00%	-
DY	0.00	1.25	0.80	2.56	6.12	2.90	1.78	-
YoY %	0.00%	56.25%	-68.75%	-58.17%	111.03%	62.92%	-	-
Horiz. %	0.00%	70.22%	44.94%	143.82%	343.82%	162.92%	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