[HARTA] YoY 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- -59.55%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 452,085 584,562 2,011,330 1,346,016 709,424 714,244 584,617 -4.19%
PBT 35,549 37,314 1,187,351 682,961 137,327 142,352 137,245 -20.15%
Tax -6,666 -7,874 -273,316 -133,263 -33,121 -21,971 -23,507 -18.93%
NP 28,883 29,440 914,035 549,698 104,206 120,381 113,738 -20.41%
-
NP to SH 27,695 28,344 914,009 544,958 103,867 120,216 113,340 -20.92%
-
Tax Rate 18.75% 21.10% 23.02% 19.51% 24.12% 15.43% 17.13% -
Total Cost 423,202 555,122 1,097,295 796,318 605,218 593,863 470,879 -1.76%
-
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 - - 1,203,253 130,261 60,421 73,070 57,505 -
Div Payout % - - 131.65% 23.90% 58.17% 60.78% 50.74% -
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 6.39% 5.04% 45.44% 40.84% 14.69% 16.85% 19.46% -
ROE 0.60% 0.57% 13.50% 16.27% 4.42% 5.66% 6.13% -
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 13.23 17.11 58.84 39.78 21.13 21.50 35.58 -15.19%
EPS 0.81 0.83 26.74 15.95 3.09 3.62 6.87 -29.96%
DPS 0.00 0.00 35.20 3.85 1.80 2.20 3.50 -
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 13.19 17.05 58.68 39.27 20.70 20.84 17.06 -4.19%
EPS 0.81 0.83 26.67 15.90 3.03 3.51 3.31 -20.90%
DPS 0.00 0.00 35.10 3.80 1.76 2.13 1.68 -
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 15.04 9.70 10.45 40.72 24.84 30.78 19.56 -4.28%
P/EPS 245.56 200.15 23.00 100.58 169.67 182.90 100.89 15.97%
EY 0.41 0.50 4.35 0.99 0.59 0.55 0.99 -13.65%
DY 0.00 0.00 5.72 0.24 0.34 0.33 0.50 -
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 17.61 11.34 9.77 45.95 25.88 29.34 30.41 -8.69%
P/EPS 287.51 233.91 21.50 113.49 176.78 174.34 156.85 10.62%
EY 0.35 0.43 4.65 0.88 0.57 0.57 0.64 -9.56%
DY 0.00 0.00 6.12 0.21 0.33 0.35 0.32 -
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