[HARTA] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 40.45%
YoY- 315.02%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 892,123 1,430,235 5,914,164 2,266,103 1,349,525 1,420,597 1,185,658 -4.62%
PBT -9,188 171,452 4,066,444 955,780 258,981 288,185 252,981 -
Tax -13,099 -51,127 -890,144 -185,022 -60,521 -42,716 -42,814 -17.90%
NP -22,287 120,325 3,176,300 770,758 198,460 245,469 210,167 -
-
NP to SH -24,774 116,624 3,173,545 764,677 197,930 245,089 209,726 -
-
Tax Rate - 29.82% 21.89% 19.36% 23.37% 14.82% 16.92% -
Total Cost 914,410 1,309,910 2,737,864 1,495,345 1,151,065 1,175,128 975,491 -1.07%
-
Net Worth 4,613,573 4,989,494 6,768,299 3,349,579 2,349,722 2,125,679 1,849,699 16.44%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 119,611 1,878,374 201,313 124,199 146,140 98,580 -
Div Payout % - 102.56% 59.19% 26.33% 62.75% 59.63% 47.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,613,573 4,989,494 6,768,299 3,349,579 2,349,722 2,125,679 1,849,699 16.44%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,360,004 3,324,262 1,650,201 12.94%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.50% 8.41% 53.71% 34.01% 14.71% 17.28% 17.73% -
ROE -0.54% 2.34% 46.89% 22.83% 8.42% 11.53% 11.34% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.10 41.85 173.01 66.98 40.20 42.77 72.16 -15.58%
EPS -0.72 3.41 92.84 22.38 5.90 7.38 12.72 -
DPS 0.00 3.50 54.95 5.95 3.70 4.40 6.00 -
NAPS 1.35 1.46 1.98 0.99 0.70 0.64 1.1258 3.07%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.03 41.73 172.55 66.11 39.37 41.45 34.59 -4.62%
EPS -0.72 3.40 92.59 22.31 5.77 7.15 6.12 -
DPS 0.00 3.49 54.80 5.87 3.62 4.26 2.88 -
NAPS 1.346 1.4557 1.9746 0.9772 0.6855 0.6202 0.5396 16.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.99 1.66 6.15 16.20 5.25 6.62 6.96 -
P/RPS 7.62 3.97 3.55 24.19 13.06 15.48 9.64 -3.84%
P/EPS -274.51 48.64 6.62 71.68 89.04 89.71 54.53 -
EY -0.36 2.06 15.10 1.40 1.12 1.11 1.83 -
DY 0.00 2.11 8.93 0.37 0.70 0.66 0.86 -
P/NAPS 1.47 1.14 3.11 16.36 7.50 10.34 6.18 -21.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 07/11/23 08/11/22 02/11/21 27/10/20 05/11/19 08/11/18 28/12/17 -
Price 2.33 1.94 5.75 18.28 5.47 6.31 10.82 -
P/RPS 8.93 4.64 3.32 27.29 13.61 14.75 14.99 -8.26%
P/EPS -321.41 56.85 6.19 80.88 92.77 85.51 84.76 -
EY -0.31 1.76 16.15 1.24 1.08 1.17 1.18 -
DY 0.00 1.80 9.56 0.33 0.68 0.70 0.55 -
P/NAPS 1.73 1.33 2.90 18.46 7.81 9.86 9.61 -24.84%

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