[HARTA] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
06-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -17.53%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,382,692 15,611,336 3,680,348 2,560,404 2,825,412 2,404,164 1,607,308 13.19%
PBT 536,552 11,516,372 1,091,276 486,616 583,332 462,944 272,516 11.94%
Tax -173,012 -2,467,312 -207,036 -109,600 -82,980 -77,228 -46,924 24.28%
NP 363,540 9,049,060 884,240 377,016 500,352 385,716 225,592 8.27%
-
NP to SH 353,120 9,038,144 878,876 376,252 499,492 385,544 224,704 7.82%
-
Tax Rate 32.25% 21.42% 18.97% 22.52% 14.23% 16.68% 17.22% -
Total Cost 3,019,152 6,562,276 2,796,108 2,183,388 2,325,060 2,018,448 1,381,716 13.90%
-
Net Worth 5,092,018 6,530,696 2,710,213 2,311,569 2,055,827 1,757,877 1,531,863 22.15%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 478,444 2,701,178 284,572 254,607 291,794 164,487 131,405 24.02%
Div Payout % 135.49% 29.89% 32.38% 67.67% 58.42% 42.66% 58.48% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,092,018 6,530,696 2,710,213 2,311,569 2,055,827 1,757,877 1,531,863 22.15%
NOSH 3,427,606 3,427,606 3,388,006 3,346,172 3,313,001 1,643,964 1,642,573 13.03%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.75% 57.96% 24.03% 14.72% 17.71% 16.04% 14.04% -
ROE 6.93% 138.39% 32.43% 16.28% 24.30% 21.93% 14.67% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 98.98 456.58 108.64 76.43 85.21 146.16 97.85 0.19%
EPS 10.32 264.32 25.96 11.24 15.08 23.44 13.68 -4.58%
DPS 14.00 79.00 8.40 7.60 8.80 10.00 8.00 9.77%
NAPS 1.49 1.91 0.80 0.69 0.62 1.0687 0.9326 8.11%
Adjusted Per Share Value based on latest NOSH - 3,346,172
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 98.69 455.46 107.37 74.70 82.43 70.14 46.89 13.19%
EPS 10.30 263.69 25.64 10.98 14.57 11.25 6.56 7.80%
DPS 13.96 78.81 8.30 7.43 8.51 4.80 3.83 24.04%
NAPS 1.4856 1.9053 0.7907 0.6744 0.5998 0.5129 0.4469 22.15%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.06 7.35 13.00 5.24 5.99 7.38 4.33 -
P/RPS 3.09 1.61 11.97 6.86 7.03 5.05 4.43 -5.82%
P/EPS 29.61 2.78 50.11 46.66 39.76 31.49 31.65 -1.10%
EY 3.38 35.96 2.00 2.14 2.51 3.18 3.16 1.12%
DY 4.58 10.75 0.65 1.45 1.47 1.36 1.85 16.30%
P/NAPS 2.05 3.85 16.25 7.59 9.66 6.91 4.64 -12.72%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 09/08/22 03/08/21 04/08/20 06/08/19 07/08/18 08/08/17 02/08/16 -
Price 2.80 6.80 19.86 5.05 6.17 7.15 4.24 -
P/RPS 2.83 1.49 18.28 6.61 7.24 4.89 4.33 -6.83%
P/EPS 27.10 2.57 76.55 44.96 40.96 30.50 30.99 -2.20%
EY 3.69 38.87 1.31 2.22 2.44 3.28 3.23 2.24%
DY 5.00 11.62 0.42 1.50 1.43 1.40 1.89 17.59%
P/NAPS 1.88 3.56 24.83 7.32 9.95 6.69 4.55 -13.69%

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