[HARTA] QoQ TTM Result on 30-Jun-2020 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

04-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- 28.9%

YoY- 31.75%

Quarter Report

HHB 1Q FY2021 Financial Results_200804.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	6,695,862	5,173,902	3,840,551	3,203,959	2,923,973	2,829,964	2,756,807	80.59%
YoY %	29.42%	34.72%	19.87%	9.58%	3.32%	2.65%	-	-
Horiz. %	242.88%	187.68%	139.31%	116.22%	106.06%	102.65%	100.00%	-
PBT	3,813,443	2,439,228	1,253,052	707,418	556,253	532,358	522,662	275.72%
YoY %	56.34%	94.66%	77.13%	27.18%	4.49%	1.86%	-	-
Horiz. %	729.62%	466.69%	239.74%	135.35%	106.43%	101.86%	100.00%	-
Tax	-909,784	-544,932	-244,922	-144,780	-120,421	-120,823	-113,453	300.12%
YoY %	-66.95%	-122.49%	-69.17%	-20.23%	0.33%	-6.50%	-	-
Horiz. %	801.90%	480.32%	215.88%	127.61%	106.14%	106.50%	100.00%	-
NP	2,903,659	1,894,296	1,008,130	562,638	435,832	411,535	409,209	268.82%
YoY %	53.28%	87.90%	79.18%	29.10%	5.90%	0.57%	-	-
Horiz. %	709.58%	462.92%	246.36%	137.49%	106.51%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,885,410	1,881,896	1,001,529	560,438	434,782	410,563	409,045	267.37%
YoY %	53.32%	87.90%	78.70%	28.90%	5.90%	0.37%	-	-
Horiz. %	705.40%	460.07%	244.85%	137.01%	106.29%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	22.34%	19.55%	20.47%	21.65%	22.70%	21.71%	-
YoY %	6.80%	14.27%	-4.49%	-5.45%	-4.63%	4.56%	-	-
Horiz. %	109.90%	102.90%	90.05%	94.29%	99.72%	104.56%	100.00%	-
Total Cost	3,792,203	3,279,606	2,832,421	2,641,321	2,488,141	2,418,429	2,347,598	37.63%
YoY %	15.63%	15.79%	7.24%	6.16%	2.88%	3.02%	-	-
Horiz. %	161.54%	139.70%	120.65%	112.51%	105.99%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	1,136,082	600,186	330,958	261,118	253,627	247,826	260,404	166.75%
YoY %	89.29%	81.35%	26.75%	2.95%	2.34%	-4.83%	-	-
Horiz. %	436.28%	230.48%	127.09%	100.27%	97.40%	95.17%	100.00%	-
Div Payout %	39.37%	31.89%	33.05%	46.59%	58.33%	60.36%	63.66%	-
YoY %	23.46%	-3.51%	-29.06%	-20.13%	-3.36%	-5.18%	-	-
Horiz. %	61.84%	50.09%	51.92%	73.19%	91.63%	94.82%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	1.33%
YoY %	0.00%	0.00%	1.17%	0.19%	0.26%	0.39%	-	-
Horiz. %	102.01%	102.01%	102.01%	100.83%	100.65%	100.39%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	43.36%	36.61%	26.25%	17.56%	14.91%	14.54%	14.84%	-
YoY %	18.44%	39.47%	49.49%	17.77%	2.54%	-2.02%	-	-
Horiz. %	292.18%	246.70%	176.89%	118.33%	100.47%	97.98%	100.00%	-
ROE	58.23%	45.14%	29.90%	20.68%	17.22%	16.72%	17.41%	-
YoY %	29.00%	50.97%	44.58%	20.09%	2.99%	-3.96%	-	-
Horiz. %	334.46%	259.28%	171.74%	118.78%	98.91%	96.04%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	195.93	151.40	113.51	94.57	86.88	84.12	82.13	78.44%
YoY %	29.41%	33.38%	20.03%	8.85%	3.28%	2.42%	-	-
Horiz. %	238.56%	184.34%	138.21%	115.15%	105.78%	102.42%	100.00%	-
EPS	84.43	55.07	29.60	16.54	12.92	12.20	12.19	262.92%
YoY %	53.31%	86.05%	78.96%	28.02%	5.90%	0.08%	-	-
Horiz. %	692.62%	451.76%	242.82%	135.68%	105.99%	100.08%	100.00%	-
DPS	33.30	17.65	9.80	7.75	7.55	7.40	7.80	162.93%
YoY %	88.67%	80.10%	26.45%	2.65%	2.03%	-5.13%	-	-
Horiz. %	426.92%	226.28%	125.64%	99.36%	96.79%	94.87%	100.00%	-
NAPS	1.45	1.22	0.99	0.80	0.75	0.73	0.70	62.42%
YoY %	18.85%	23.23%	23.75%	6.67%	2.74%	4.29%	-	-
Horiz. %	207.14%	174.29%	141.43%	114.29%	107.14%	104.29%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,388,006
RPS	195.35	150.95	112.05	93.48	85.31	82.56	80.43	80.59%
YoY %	29.41%	34.72%	19.87%	9.58%	3.33%	2.65%	-	-
Horiz. %	242.88%	187.68%	139.31%	116.23%	106.07%	102.65%	100.00%	-
EPS	84.18	54.90	29.22	16.35	12.68	11.98	11.93	267.44%
YoY %	53.33%	87.89%	78.72%	28.94%	5.84%	0.42%	-	-
Horiz. %	705.62%	460.18%	244.93%	137.05%	106.29%	100.42%	100.00%	-
DPS	33.15	17.51	9.66	7.62	7.40	7.23	7.60	166.72%
YoY %	89.32%	81.26%	26.77%	2.97%	2.35%	-4.87%	-	-
Horiz. %	436.18%	230.39%	127.11%	100.26%	97.37%	95.13%	100.00%	-
NAPS	1.4457	1.2164	0.9772	0.7907	0.7365	0.7165	0.6855	64.38%
YoY %	18.85%	24.48%	23.59%	7.36%	2.79%	4.52%	-	-
Horiz. %	210.90%	177.45%	142.55%	115.35%	107.44%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	8.93	12.14	16.20	13.00	6.88	5.48	5.25	-
P/RPS	4.56	8.02	14.27	13.75	7.92	6.51	6.39	-20.12%
YoY %	-43.14%	-43.80%	3.78%	73.61%	21.66%	1.88%	-	-
Horiz. %	71.36%	125.51%	223.32%	215.18%	123.94%	101.88%	100.00%	-
P/EPS	10.58	22.05	54.73	78.58	53.26	44.91	43.08	-60.74%
YoY %	-52.02%	-59.71%	-30.35%	47.54%	18.59%	4.25%	-	-
Horiz. %	24.56%	51.18%	127.04%	182.40%	123.63%	104.25%	100.00%	-
EY	9.45	4.54	1.83	1.27	1.88	2.23	2.32	154.83%
YoY %	108.15%	148.09%	44.09%	-32.45%	-15.70%	-3.88%	-	-
Horiz. %	407.33%	195.69%	78.88%	54.74%	81.03%	96.12%	100.00%	-
DY	3.73	1.45	0.60	0.60	1.10	1.35	1.49	84.26%
YoY %	157.24%	141.67%	0.00%	-45.45%	-18.52%	-9.40%	-	-
Horiz. %	250.34%	97.32%	40.27%	40.27%	73.83%	90.60%	100.00%	-
P/NAPS	6.16	9.95	16.36	16.25	9.17	7.51	7.50	-12.28%
YoY %	-38.09%	-39.18%	0.68%	77.21%	22.10%	0.13%	-	-
Horiz. %	82.13%	132.67%	218.13%	216.67%	122.27%	100.13%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	04/05/21	25/01/21	27/10/20	04/08/20	18/05/20	11/02/20	05/11/19	-
Price	9.93	13.00	18.28	19.94	9.13	6.00	5.47	-
P/RPS	5.07	8.59	16.10	21.08	10.51	7.13	6.66	-16.61%
YoY %	-40.98%	-46.65%	-23.62%	100.57%	47.41%	7.06%	-	-
Horiz. %	76.13%	128.98%	241.74%	316.52%	157.81%	107.06%	100.00%	-
P/EPS	11.76	23.61	61.75	120.53	70.68	49.17	44.89	-59.02%
YoY %	-50.19%	-61.77%	-48.77%	70.53%	43.75%	9.53%	-	-
Horiz. %	26.20%	52.60%	137.56%	268.50%	157.45%	109.53%	100.00%	-
EY	8.50	4.24	1.62	0.83	1.41	2.03	2.23	143.81%
YoY %	100.47%	161.73%	95.18%	-41.13%	-30.54%	-8.97%	-	-
Horiz. %	381.17%	190.13%	72.65%	37.22%	63.23%	91.03%	100.00%	-
DY	3.35	1.36	0.54	0.39	0.83	1.23	1.43	76.29%
YoY %	146.32%	151.85%	38.46%	-53.01%	-32.52%	-13.99%	-	-
Horiz. %	234.27%	95.10%	37.76%	27.27%	58.04%	86.01%	100.00%	-
P/NAPS	6.85	10.66	18.46	24.93	12.17	8.22	7.81	-8.36%
YoY %	-35.74%	-42.25%	-25.95%	104.85%	48.05%	5.25%	-	-
Horiz. %	87.71%	136.49%	236.36%	319.21%	155.83%	105.25%	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