Highlights

[HARTA] YoY Quarter Result on 2021-03-31 [#4]

Stock [HARTA]: HARTALEGA HOLDINGS BHD
Announcement Date 04-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Mar-2021  [#4]
Profit Trend QoQ -     11.73%    YoY -     868.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,299,858 777,898 683,889 616,841 526,997 400,454 305,110 39.98%
  YoY % 195.65% 13.75% 10.87% 17.05% 31.60% 31.25% -
  Horiz. % 753.78% 254.96% 224.15% 202.17% 172.72% 131.25% 100.00%
PBT 1,511,790 137,575 113,680 134,972 118,505 70,712 67,331 67.88%
  YoY % 998.88% 21.02% -15.78% 13.90% 67.59% 5.02% -
  Horiz. % 2,245.31% 204.33% 168.84% 200.46% 176.00% 105.02% 100.00%
Tax -386,716 -21,864 -22,266 -18,073 -29,066 -9,181 -12,323 77.51%
  YoY % -1,668.73% 1.81% -23.20% 37.82% -216.59% 25.50% -
  Horiz. % 3,138.16% 177.42% 180.69% 146.66% 235.87% 74.50% 100.00%
NP 1,125,074 115,711 91,414 116,899 89,439 61,531 55,008 65.30%
  YoY % 872.31% 26.58% -21.80% 30.70% 45.36% 11.86% -
  Horiz. % 2,045.29% 210.35% 166.18% 212.51% 162.59% 111.86% 100.00%
NP to SH 1,119,093 115,579 91,360 116,646 89,427 61,550 54,969 65.17%
  YoY % 868.25% 26.51% -21.68% 30.44% 45.29% 11.97% -
  Horiz. % 2,035.86% 210.26% 166.20% 212.20% 162.69% 111.97% 100.00%
Tax Rate 25.58 % 15.89 % 19.59 % 13.39 % 24.53 % 12.98 % 18.30 % 5.74%
  YoY % 60.98% -18.89% 46.30% -45.41% 88.98% -29.07% -
  Horiz. % 139.78% 86.83% 107.05% 73.17% 134.04% 70.93% 100.00%
Total Cost 1,174,784 662,187 592,475 499,942 437,558 338,923 250,102 29.38%
  YoY % 77.41% 11.77% 18.51% 14.26% 29.10% 35.51% -
  Horiz. % 469.72% 264.77% 236.89% 199.90% 174.95% 135.51% 100.00%
Net Worth 4,955,328 2,524,266 2,228,470 1,983,748 1,680,079 1,502,218 777,015 36.14%
  YoY % 96.31% 13.27% 12.34% 18.07% 11.84% 93.33% -
  Horiz. % 637.74% 324.87% 286.80% 255.30% 216.22% 193.33% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 604,891 68,996 63,195 66,124 32,817 32,828 11,655 93.02%
  YoY % 776.70% 9.18% -4.43% 101.49% -0.03% 181.66% -
  Horiz. % 5,189.87% 591.98% 542.21% 567.34% 281.57% 281.66% 100.00%
Div Payout % 54.05 % 59.70 % 69.17 % 56.69 % 36.70 % 53.34 % 21.20 % 16.86%
  YoY % -9.46% -13.69% 22.01% 54.47% -31.20% 151.60% -
  Horiz. % 254.95% 281.60% 326.27% 267.41% 173.11% 251.60% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,955,328 2,524,266 2,228,470 1,983,748 1,680,079 1,502,218 777,015 36.14%
  YoY % 96.31% 13.27% 12.34% 18.07% 11.84% 93.33% -
  Horiz. % 637.74% 324.87% 286.80% 255.30% 216.22% 193.33% 100.00%
NOSH 3,417,468 3,365,688 3,326,075 3,306,247 1,640,862 1,641,409 777,015 27.97%
  YoY % 1.54% 1.19% 0.60% 101.49% -0.03% 111.25% -
  Horiz. % 439.82% 433.16% 428.06% 425.51% 211.17% 211.25% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 48.92 % 14.87 % 13.37 % 18.95 % 16.97 % 15.37 % 18.03 % 18.08%
  YoY % 228.98% 11.22% -29.45% 11.67% 10.41% -14.75% -
  Horiz. % 271.33% 82.47% 74.15% 105.10% 94.12% 85.25% 100.00%
ROE 22.58 % 4.58 % 4.10 % 5.88 % 5.32 % 4.10 % 7.07 % 21.33%
  YoY % 393.01% 11.71% -30.27% 10.53% 29.76% -42.01% -
  Horiz. % 319.38% 64.78% 57.99% 83.17% 75.25% 57.99% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 67.30 23.11 20.56 18.66 32.12 24.40 39.27 9.38%
  YoY % 191.22% 12.40% 10.18% -41.91% 31.64% -37.87% -
  Horiz. % 171.38% 58.85% 52.36% 47.52% 81.79% 62.13% 100.00%
EPS 32.75 3.43 2.75 3.53 5.45 3.75 3.53 44.91%
  YoY % 854.81% 24.73% -22.10% -35.23% 45.33% 6.23% -
  Horiz. % 927.76% 97.17% 77.90% 100.00% 154.39% 106.23% 100.00%
DPS 17.70 2.05 1.90 2.00 2.00 2.00 1.50 50.83%
  YoY % 763.41% 7.89% -5.00% 0.00% 0.00% 33.33% -
  Horiz. % 1,180.00% 136.67% 126.67% 133.33% 133.33% 133.33% 100.00%
NAPS 1.4500 0.7500 0.6700 0.6000 1.0239 0.9152 1.0000 6.38%
  YoY % 93.33% 11.94% 11.67% -41.40% 11.88% -8.48% -
  Horiz. % 145.00% 75.00% 67.00% 60.00% 102.39% 91.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 67.10 22.70 19.95 18.00 15.38 11.68 8.90 39.99%
  YoY % 195.59% 13.78% 10.83% 17.04% 31.68% 31.24% -
  Horiz. % 753.93% 255.06% 224.16% 202.25% 172.81% 131.24% 100.00%
EPS 32.65 3.37 2.67 3.40 2.61 1.80 1.60 65.23%
  YoY % 868.84% 26.22% -21.47% 30.27% 45.00% 12.50% -
  Horiz. % 2,040.62% 210.62% 166.88% 212.50% 163.12% 112.50% 100.00%
DPS 17.65 2.01 1.84 1.93 0.96 0.96 0.34 93.03%
  YoY % 778.11% 9.24% -4.66% 101.04% 0.00% 182.35% -
  Horiz. % 5,191.18% 591.18% 541.18% 567.65% 282.35% 282.35% 100.00%
NAPS 1.4457 0.7365 0.6502 0.5788 0.4902 0.4383 0.2267 36.14%
  YoY % 96.29% 13.27% 12.34% 18.07% 11.84% 93.34% -
  Horiz. % 637.72% 324.88% 286.81% 255.32% 216.23% 193.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 8.9300 6.8800 4.6300 6.0500 4.9600 4.8500 8.6700 -
P/RPS 13.27 29.77 22.52 32.43 15.44 19.88 22.08 -8.13%
  YoY % -55.42% 32.19% -30.56% 110.04% -22.33% -9.96% -
  Horiz. % 60.10% 134.83% 101.99% 146.88% 69.93% 90.04% 100.00%
P/EPS 27.27 200.35 168.56 171.48 91.01 129.34 122.55 -22.14%
  YoY % -86.39% 18.86% -1.70% 88.42% -29.64% 5.54% -
  Horiz. % 22.25% 163.48% 137.54% 139.93% 74.26% 105.54% 100.00%
EY 3.67 0.50 0.59 0.58 1.10 0.77 0.82 28.34%
  YoY % 634.00% -15.25% 1.72% -47.27% 42.86% -6.10% -
  Horiz. % 447.56% 60.98% 71.95% 70.73% 134.15% 93.90% 100.00%
DY 1.98 0.30 0.41 0.33 0.40 0.41 0.17 50.50%
  YoY % 560.00% -26.83% 24.24% -17.50% -2.44% 141.18% -
  Horiz. % 1,164.71% 176.47% 241.18% 194.12% 235.29% 241.18% 100.00%
P/NAPS 6.16 9.17 6.91 10.08 4.84 5.30 8.67 -5.53%
  YoY % -32.82% 32.71% -31.45% 108.26% -8.68% -38.87% -
  Horiz. % 71.05% 105.77% 79.70% 116.26% 55.82% 61.13% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 04/05/21 - 07/05/19 15/05/18 09/05/17 03/05/16 05/05/15 -
Price 9.9300 9.1300 5.0500 6.0000 5.3900 4.1400 8.2200 -
P/RPS 14.76 39.50 24.56 32.16 16.78 16.97 20.93 -5.65%
  YoY % -62.63% 60.83% -23.63% 91.66% -1.12% -18.92% -
  Horiz. % 70.52% 188.72% 117.34% 153.66% 80.17% 81.08% 100.00%
P/EPS 30.32 265.87 183.85 170.07 98.90 110.41 116.19 -20.04%
  YoY % -88.60% 44.61% 8.10% 71.96% -10.42% -4.97% -
  Horiz. % 26.10% 228.82% 158.23% 146.37% 85.12% 95.03% 100.00%
EY 3.30 0.38 0.54 0.59 1.01 0.91 0.86 25.10%
  YoY % 768.42% -29.63% -8.47% -41.58% 10.99% 5.81% -
  Horiz. % 383.72% 44.19% 62.79% 68.60% 117.44% 105.81% 100.00%
DY 1.78 0.22 0.38 0.33 0.37 0.48 0.18 46.46%
  YoY % 709.09% -42.11% 15.15% -10.81% -22.92% 166.67% -
  Horiz. % 988.89% 122.22% 211.11% 183.33% 205.56% 266.67% 100.00%
P/NAPS 6.85 12.17 7.54 10.00 5.26 4.52 8.22 -2.99%
  YoY % -43.71% 61.41% -24.60% 90.11% 16.37% -45.01% -
  Horiz. % 83.33% 148.05% 91.73% 121.65% 63.99% 54.99% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS