[HARTA] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

04-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 11.73%

YoY- 868.25%

Quarter Report

HHB_announcement_4QFY2021 result_20210504.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Quarter Result
Revenue	1,005,429	2,011,330	3,902,834	2,299,858	2,129,901	1,346,016	920,087	6.07%
YoY %	-50.01%	-48.46%	69.70%	7.98%	58.24%	46.29%	-	-
Horiz. %	109.28%	218.60%	424.18%	249.96%	231.49%	146.29%	100.00%	-
PBT	352,393	1,187,351	2,879,093	1,511,790	1,345,873	682,961	272,819	18.54%
YoY %	-70.32%	-58.76%	90.44%	12.33%	97.06%	150.33%	-	-
Horiz. %	129.17%	435.22%	1,055.31%	554.14%	493.32%	250.33%	100.00%	-
Tax	-96,338	-273,316	-616,828	-386,716	-338,046	-133,263	-51,759	51.14%
YoY %	64.75%	55.69%	-59.50%	-14.40%	-153.67%	-157.47%	-	-
Horiz. %	186.13%	528.06%	1,191.73%	747.15%	653.12%	257.47%	100.00%	-
NP	256,055	914,035	2,262,265	1,125,074	1,007,827	549,698	221,060	10.26%
YoY %	-71.99%	-59.60%	101.08%	11.63%	83.34%	148.66%	-	-
Horiz. %	115.83%	413.48%	1,023.37%	508.95%	455.91%	248.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,060	914,009	2,259,536	1,119,093	1,001,640	544,958	219,719	11.57%
YoY %	-71.66%	-59.55%	101.91%	11.73%	83.80%	148.02%	-	-
Horiz. %	117.91%	415.99%	1,028.38%	509.33%	455.87%	248.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	23.02%	21.42%	25.58%	25.12%	19.51%	18.97%	-
YoY %	18.77%	7.47%	-16.26%	1.83%	28.75%	2.85%	-	-
Horiz. %	144.12%	121.35%	112.92%	134.84%	132.42%	102.85%	100.00%	-
Total Cost	749,374	1,097,295	1,640,569	1,174,784	1,122,074	796,318	699,027	4.73%
YoY %	-31.71%	-33.11%	39.65%	4.70%	40.91%	13.92%	-	-
Horiz. %	107.20%	156.97%	234.69%	168.06%	160.52%	113.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,810,669	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	66.03%
YoY %	-14.15%	3.64%	31.79%	18.85%	24.47%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.97%	182.84%	153.84%	123.59%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	505,870	1,203,253	675,294	604,891	329,785	130,261	71,143	268.45%
YoY %	-57.96%	78.18%	11.64%	83.42%	153.17%	83.10%	-	-
Horiz. %	711.06%	1,691.32%	949.21%	850.25%	463.55%	183.10%	100.00%	-
Div Payout %	195.27%	131.65%	29.89%	54.05%	32.92%	23.90%	32.38%	-
YoY %	48.33%	340.45%	-44.70%	64.19%	37.74%	-26.19%	-	-
Horiz. %	603.06%	406.58%	92.31%	166.92%	101.67%	73.81%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	5,810,669	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	66.03%
YoY %	-14.15%	3.64%	31.79%	18.85%	24.47%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.97%	182.84%	153.84%	123.59%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,388,006	0.77%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.17%	-	-
Horiz. %	101.17%	101.17%	101.17%	101.17%	101.17%	101.17%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	25.47%	45.44%	57.96%	48.92%	47.32%	40.84%	24.03%	-
YoY %	-43.95%	-21.60%	18.48%	3.38%	15.87%	69.95%	-	-
Horiz. %	105.99%	189.10%	241.20%	203.58%	196.92%	169.95%	100.00%	-
ROE	4.46%	13.50%	34.60%	22.58%	24.02%	16.27%	8.11%	-
YoY %	-66.96%	-60.98%	53.23%	-6.00%	47.63%	100.62%	-	-
Horiz. %	54.99%	166.46%	426.63%	278.42%	296.18%	200.62%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	29.42	58.84	114.14	67.30	62.32	39.78	27.16	5.45%
YoY %	-50.00%	-48.45%	69.60%	7.99%	56.66%	46.47%	-	-
Horiz. %	108.32%	216.64%	420.25%	247.79%	229.46%	146.47%	100.00%	-
EPS	7.58	26.74	66.08	32.75	29.31	15.95	6.49	10.87%
YoY %	-71.65%	-59.53%	101.77%	11.74%	83.76%	145.76%	-	-
Horiz. %	116.80%	412.02%	1,018.18%	504.62%	451.62%	245.76%	100.00%	-
DPS	14.80	35.20	19.75	17.70	9.65	3.85	2.10	266.28%
YoY %	-57.95%	78.23%	11.58%	83.42%	150.65%	83.33%	-	-
Horiz. %	704.76%	1,676.19%	940.48%	842.86%	459.52%	183.33%	100.00%	-
NAPS	1.70	1.98	1.91	1.45	1.22	0.99	0.80	65.06%
YoY %	-14.14%	3.66%	31.72%	18.85%	23.23%	23.75%	-	-
Horiz. %	212.50%	247.50%	238.75%	181.25%	152.50%	123.75%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	29.33	58.68	113.86	67.10	62.14	39.27	26.84	6.07%
YoY %	-50.02%	-48.46%	69.69%	7.98%	58.24%	46.31%	-	-
Horiz. %	109.28%	218.63%	424.22%	250.00%	231.52%	146.31%	100.00%	-
EPS	7.56	26.67	65.92	32.65	29.22	15.90	6.41	11.59%
YoY %	-71.65%	-59.54%	101.90%	11.74%	83.77%	148.05%	-	-
Horiz. %	117.94%	416.07%	1,028.39%	509.36%	455.85%	248.05%	100.00%	-
DPS	14.76	35.10	19.70	17.65	9.62	3.80	2.08	267.95%
YoY %	-57.95%	78.17%	11.61%	83.47%	153.16%	82.69%	-	-
Horiz. %	709.62%	1,687.50%	947.12%	848.56%	462.50%	182.69%	100.00%	-
NAPS	1.6953	1.9746	1.9053	1.4457	1.2164	0.9772	0.7907	66.04%
YoY %	-14.14%	3.64%	31.79%	18.85%	24.48%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.96%	182.84%	153.84%	123.59%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.73	6.15	7.35	8.93	12.14	16.20	13.00	-
P/RPS	19.48	10.45	6.44	13.27	19.48	40.72	47.87	-44.99%
YoY %	86.41%	62.27%	-51.47%	-31.88%	-52.16%	-14.94%	-	-
Horiz. %	40.69%	21.83%	13.45%	27.72%	40.69%	85.06%	100.00%	-
P/EPS	75.60	23.00	11.12	27.27	41.42	100.58	200.44	-47.70%
YoY %	228.70%	106.83%	-59.22%	-34.16%	-58.82%	-49.82%	-	-
Horiz. %	37.72%	11.47%	5.55%	13.61%	20.66%	50.18%	100.00%	-
EY	1.32	4.35	8.99	3.67	2.41	0.99	0.50	90.67%
YoY %	-69.66%	-51.61%	144.96%	52.28%	143.43%	98.00%	-	-
Horiz. %	264.00%	870.00%	1,798.00%	734.00%	482.00%	198.00%	100.00%	-
DY	2.58	5.72	2.69	1.98	0.79	0.24	0.16	535.03%
YoY %	-54.90%	112.64%	35.86%	150.63%	229.17%	50.00%	-	-
Horiz. %	1,612.50%	3,575.00%	1,681.25%	1,237.50%	493.75%	150.00%	100.00%	-
P/NAPS	3.37	3.11	3.85	6.16	9.95	16.36	16.25	-64.86%
YoY %	8.36%	-19.22%	-37.50%	-38.09%	-39.18%	0.68%	-	-
Horiz. %	20.74%	19.14%	23.69%	37.91%	61.23%	100.68%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	08/02/22	02/11/21	03/08/21	04/05/21	25/01/21	27/10/20	04/08/20	-
Price	5.79	5.75	6.80	9.93	13.00	18.28	19.86	-
P/RPS	19.68	9.77	5.96	14.76	20.86	45.95	73.12	-58.21%
YoY %	101.43%	63.93%	-59.62%	-29.24%	-54.60%	-37.16%	-	-
Horiz. %	26.91%	13.36%	8.15%	20.19%	28.53%	62.84%	100.00%	-
P/EPS	76.39	21.50	10.29	30.32	44.35	113.49	306.21	-60.27%
YoY %	255.30%	108.94%	-66.06%	-31.63%	-60.92%	-62.94%	-	-
Horiz. %	24.95%	7.02%	3.36%	9.90%	14.48%	37.06%	100.00%	-
EY	1.31	4.65	9.72	3.30	2.25	0.88	0.33	150.08%
YoY %	-71.83%	-52.16%	194.55%	46.67%	155.68%	166.67%	-	-
Horiz. %	396.97%	1,409.09%	2,945.45%	1,000.00%	681.82%	266.67%	100.00%	-
DY	2.56	6.12	2.90	1.78	0.74	0.21	0.11	710.47%
YoY %	-58.17%	111.03%	62.92%	140.54%	252.38%	90.91%	-	-
Horiz. %	2,327.27%	5,563.64%	2,636.36%	1,618.18%	672.73%	190.91%	100.00%	-
P/NAPS	3.41	2.90	3.56	6.85	10.66	18.46	24.83	-73.28%
YoY %	17.59%	-18.54%	-48.03%	-35.74%	-42.25%	-25.65%	-	-
Horiz. %	13.73%	11.68%	14.34%	27.59%	42.93%	74.35%	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