[HARTA] YoY TTM Result on 30-Jun-2021 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

03-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Jun-2021 [#1]

Profit Trend

QoQ- 70.69%

YoY- 778.82%

Quarter Report

HHB_announcement_1Q FY2022 result_20210803.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	1,981,398	2,002,176	4,831,125	9,678,609	3,203,959	2,761,627	2,510,950	-3.86%
YoY %	-1.04%	-58.56%	-50.08%	202.08%	16.02%	9.98%	-	-
Horiz. %	78.91%	79.74%	192.40%	385.46%	127.60%	109.98%	100.00%	-
PBT	124,608	-369,570	1,892,258	6,419,717	707,418	527,687	556,907	-22.06%
YoY %	133.72%	-119.53%	-70.52%	807.49%	34.06%	-5.25%	-	-
Horiz. %	22.38%	-66.36%	339.78%	1,152.74%	127.03%	94.75%	100.00%	-
Tax	-21,476	7,065	-821,020	-1,474,853	-144,780	-102,303	-88,059	-20.94%
YoY %	-403.98%	100.86%	44.33%	-918.69%	-41.52%	-16.18%	-	-
Horiz. %	24.39%	-8.02%	932.35%	1,674.85%	164.41%	116.18%	100.00%	-
NP	103,132	-362,505	1,071,238	4,944,864	562,638	425,384	468,848	-22.28%
YoY %	128.45%	-133.84%	-78.34%	778.87%	32.27%	-9.27%	-	-
Horiz. %	22.00%	-77.32%	228.48%	1,054.68%	120.00%	90.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,117	-358,792	1,063,445	4,925,227	560,438	425,394	467,882	-23.03%
YoY %	127.07%	-133.74%	-78.41%	778.82%	31.75%	-9.08%	-	-
Horiz. %	20.76%	-76.68%	227.29%	1,052.66%	119.78%	90.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.23%	-	43.39%	22.97%	20.47%	19.39%	15.81%	-
YoY %	0.00%	-	88.90%	12.21%	5.57%	22.64%	-	-
Horiz. %	108.98%	-	274.45%	145.29%	129.48%	122.64%	100.00%	-
Total Cost	1,878,266	2,364,681	3,759,887	4,733,745	2,641,321	2,336,243	2,042,102	-1.38%
YoY %	-20.57%	-37.11%	-20.57%	79.22%	13.06%	14.40%	-	-
Horiz. %	91.98%	115.80%	184.12%	231.81%	129.34%	114.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,676,168	4,579,801	5,092,018	6,530,696	2,710,213	2,311,569	2,055,827	14.66%
YoY %	2.10%	-10.06%	-22.03%	140.97%	17.25%	12.44%	-	-
Horiz. %	227.46%	222.77%	247.69%	317.67%	131.83%	112.44%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	11,946	-	1,948,360	1,740,233	261,118	273,053	262,570	-40.22%
YoY %	0.00%	-	11.96%	566.45%	-4.37%	3.99%	-	-
Horiz. %	4.55%	-	742.03%	662.77%	99.45%	103.99%	100.00%	-
Div Payout %	12.30%	-	183.21%	35.33%	46.59%	64.19%	56.12%	-
YoY %	0.00%	-	418.57%	-24.17%	-27.42%	14.38%	-	-
Horiz. %	21.92%	-	326.46%	62.95%	83.02%	114.38%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	4,676,168	4,579,801	5,092,018	6,530,696	2,710,213	2,311,569	2,055,827	14.66%
YoY %	2.10%	-10.06%	-22.03%	140.97%	17.25%	12.44%	-	-
Horiz. %	227.46%	222.77%	247.69%	317.67%	131.83%	112.44%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,388,006	3,346,172	3,313,001	0.56%
YoY %	0.00%	0.00%	0.00%	1.17%	1.25%	1.00%	-	-
Horiz. %	103.46%	103.46%	103.46%	103.46%	102.26%	101.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	5.21%	-18.11%	22.17%	51.09%	17.56%	15.40%	18.67%	-
YoY %	128.77%	-181.69%	-56.61%	190.95%	14.03%	-17.51%	-	-
Horiz. %	27.91%	-97.00%	118.75%	273.65%	94.05%	82.49%	100.00%	-
ROE	2.08%	-7.83%	20.88%	75.42%	20.68%	18.40%	22.76%	-
YoY %	126.56%	-137.50%	-72.32%	264.70%	12.39%	-19.16%	-	-
Horiz. %	9.14%	-34.40%	91.74%	331.37%	90.86%	80.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	58.05	58.58	141.37	283.07	94.57	82.43	75.73	-4.33%
YoY %	-0.90%	-58.56%	-50.06%	199.32%	14.73%	8.85%	-	-
Horiz. %	76.65%	77.35%	186.68%	373.79%	124.88%	108.85%	100.00%	-
EPS	2.85	-10.50	31.12	144.05	16.54	12.70	14.11	-23.38%
YoY %	127.14%	-133.74%	-78.40%	770.92%	30.24%	-9.99%	-	-
Horiz. %	20.20%	-74.42%	220.55%	1,020.91%	117.22%	90.01%	100.00%	-
DPS	0.35	0.00	57.00	50.95	7.75	8.20	7.92	-40.51%
YoY %	0.00%	0.00%	11.87%	557.42%	-5.49%	3.54%	-	-
Horiz. %	4.42%	0.00%	719.70%	643.31%	97.85%	103.54%	100.00%	-
NAPS	1.37	1.34	1.49	1.91	0.80	0.69	0.62	14.11%
YoY %	2.24%	-10.07%	-21.99%	138.75%	15.94%	11.29%	-	-
Horiz. %	220.97%	216.13%	240.32%	308.06%	129.03%	111.29%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	57.81	58.41	140.95	282.37	93.48	80.57	73.26	-3.86%
YoY %	-1.03%	-58.56%	-50.08%	202.06%	16.02%	9.98%	-	-
Horiz. %	78.91%	79.73%	192.40%	385.44%	127.60%	109.98%	100.00%	-
EPS	2.83	-10.47	31.03	143.69	16.35	12.41	13.65	-23.04%
YoY %	127.03%	-133.74%	-78.40%	778.84%	31.75%	-9.08%	-	-
Horiz. %	20.73%	-76.70%	227.33%	1,052.67%	119.78%	90.92%	100.00%	-
DPS	0.35	0.00	56.84	50.77	7.62	7.97	7.66	-40.18%
YoY %	0.00%	0.00%	11.96%	566.27%	-4.39%	4.05%	-	-
Horiz. %	4.57%	0.00%	742.04%	662.79%	99.48%	104.05%	100.00%	-
NAPS	1.3643	1.3362	1.4856	1.9053	0.7907	0.6744	0.5998	14.66%
YoY %	2.10%	-10.06%	-22.03%	140.96%	17.24%	12.44%	-	-
Horiz. %	227.46%	222.77%	247.68%	317.66%	131.83%	112.44%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.28	1.89	3.06	7.35	13.00	5.24	5.99	-
P/RPS	5.65	3.23	2.16	2.60	13.75	6.36	7.91	-5.44%
YoY %	74.92%	49.54%	-16.92%	-81.09%	116.19%	-19.60%	-	-
Horiz. %	71.43%	40.83%	27.31%	32.87%	173.83%	80.40%	100.00%	-
P/EPS	115.28	-18.00	9.83	5.10	78.58	41.27	42.45	18.09%
YoY %	740.44%	-283.11%	92.75%	-93.51%	90.40%	-2.78%	-	-
Horiz. %	271.57%	-42.40%	23.16%	12.01%	185.11%	97.22%	100.00%	-
EY	0.87	-5.55	10.17	19.60	1.27	2.42	2.36	-15.30%
YoY %	115.68%	-154.57%	-48.11%	1,443.31%	-47.52%	2.54%	-	-
Horiz. %	36.86%	-235.17%	430.93%	830.51%	53.81%	102.54%	100.00%	-
DY	0.11	0.00	18.63	6.93	0.60	1.56	1.32	-33.88%
YoY %	0.00%	0.00%	168.83%	1,055.00%	-61.54%	18.18%	-	-
Horiz. %	8.33%	0.00%	1,411.36%	525.00%	45.45%	118.18%	100.00%	-
P/NAPS	2.39	1.41	2.05	3.85	16.25	7.59	9.66	-20.75%
YoY %	69.50%	-31.22%	-46.75%	-76.31%	114.10%	-21.43%	-	-
Horiz. %	24.74%	14.60%	21.22%	39.86%	168.22%	78.57%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	06/08/24	09/08/23	09/08/22	03/08/21	04/08/20	06/08/19	07/08/18	-
Price	2.62	2.09	2.80	6.80	19.94	5.05	6.17	-
P/RPS	4.51	3.57	1.98	2.40	21.08	6.13	8.15	-9.38%
YoY %	26.33%	80.30%	-17.50%	-88.61%	243.88%	-24.79%	-	-
Horiz. %	55.34%	43.80%	24.29%	29.45%	258.65%	75.21%	100.00%	-
P/EPS	92.08	-19.91	9.00	4.72	120.53	39.77	43.73	13.20%
YoY %	562.48%	-321.22%	90.68%	-96.08%	203.07%	-9.06%	-	-
Horiz. %	210.56%	-45.53%	20.58%	10.79%	275.62%	90.94%	100.00%	-
EY	1.09	-5.02	11.11	21.18	0.83	2.51	2.29	-11.62%
YoY %	121.71%	-145.18%	-47.54%	2,451.81%	-66.93%	9.61%	-	-
Horiz. %	47.60%	-219.21%	485.15%	924.89%	36.24%	109.61%	100.00%	-
DY	0.13	0.00	20.36	7.49	0.39	1.62	1.28	-31.67%
YoY %	0.00%	0.00%	171.83%	1,820.51%	-75.93%	26.56%	-	-
Horiz. %	10.16%	0.00%	1,590.62%	585.16%	30.47%	126.56%	100.00%	-
P/NAPS	1.91	1.56	1.88	3.56	24.93	7.32	9.95	-24.02%
YoY %	22.44%	-17.02%	-47.19%	-85.72%	240.57%	-26.43%	-	-
Horiz. %	19.20%	15.68%	18.89%	35.78%	250.55%	73.57%	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