[HARTA] YoY TTM Result on 30-Sep-2024 [#2]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
12-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -19.64%
YoY- 121.71%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,181,384 1,869,699 3,404,357 10,343,923 3,840,551 2,756,807 2,640,577 -3.13%
PBT 41,606 -371,335 742,221 6,924,107 1,253,052 522,662 562,014 -35.17%
Tax 41,244 8,273 -555,578 -1,614,906 -244,922 -113,453 -86,523 -
NP 82,850 -363,062 186,643 5,309,201 1,008,130 409,209 475,491 -25.24%
-
NP to SH 78,048 -359,441 177,780 5,294,278 1,001,529 409,045 474,758 -25.96%
-
Tax Rate -99.13% - 74.85% 23.32% 19.55% 21.71% 15.40% -
Total Cost 2,098,534 2,232,761 3,217,714 5,034,722 2,832,421 2,347,598 2,165,086 -0.51%
-
Net Worth 4,676,168 4,613,573 4,989,494 6,768,299 3,349,579 2,349,722 2,125,679 14.02%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 31,060 - 745,107 2,813,225 330,958 260,404 278,135 -30.58%
Div Payout % 39.80% - 419.12% 53.14% 33.05% 63.66% 58.58% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 4,676,168 4,613,573 4,989,494 6,768,299 3,349,579 2,349,722 2,125,679 14.02%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 3,360,004 3,324,262 0.51%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.80% -19.42% 5.48% 51.33% 26.25% 14.84% 18.01% -
ROE 1.67% -7.79% 3.56% 78.22% 29.90% 17.41% 22.33% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.91 54.71 99.62 302.60 113.51 82.13 79.50 -3.56%
EPS 2.29 -10.52 5.20 154.88 29.60 12.19 14.29 -26.27%
DPS 0.91 0.00 21.80 82.30 9.80 7.80 8.37 -30.89%
NAPS 1.37 1.35 1.46 1.98 0.99 0.70 0.64 13.51%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.64 54.55 99.32 301.78 112.05 80.43 77.04 -3.13%
EPS 2.28 -10.49 5.19 154.46 29.22 11.93 13.85 -25.94%
DPS 0.91 0.00 21.74 82.08 9.66 7.60 8.11 -30.52%
NAPS 1.3643 1.346 1.4557 1.9746 0.9772 0.6855 0.6202 14.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.79 1.99 1.66 6.15 16.20 5.25 6.62 -
P/RPS 4.37 3.64 1.67 2.03 14.27 6.39 8.33 -10.18%
P/EPS 122.01 -18.92 31.91 3.97 54.73 43.08 46.31 17.50%
EY 0.82 -5.29 3.13 25.18 1.83 2.32 2.16 -14.89%
DY 0.33 0.00 13.13 13.38 0.60 1.49 1.26 -19.99%
P/NAPS 2.04 1.47 1.14 3.11 16.36 7.50 10.34 -23.68%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 07/11/23 08/11/22 02/11/21 27/10/20 05/11/19 08/11/18 -
Price 3.32 2.33 2.07 5.75 18.28 5.47 6.31 -
P/RPS 5.19 4.26 2.08 1.90 16.10 6.66 7.94 -6.83%
P/EPS 145.19 -22.15 39.79 3.71 61.75 44.89 44.14 21.92%
EY 0.69 -4.51 2.51 26.94 1.62 2.23 2.27 -17.98%
DY 0.27 0.00 10.53 14.31 0.54 1.43 1.33 -23.31%
P/NAPS 2.42 1.73 1.42 2.90 18.46 7.81 9.86 -20.85%

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