[HARTA] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

04-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- 102.14%

YoY- 133.59%

Quarter Report

HHB 1Q FY2021 Financial Results_200804.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	6,695,862	5,861,338	4,532,206	3,680,348	2,923,973	2,861,433	2,699,050	83.15%
YoY %	14.24%	29.33%	23.15%	25.87%	2.19%	6.02%	-	-
Horiz. %	248.08%	217.16%	167.92%	136.36%	108.33%	106.02%	100.00%	-
PBT	3,813,443	3,068,870	1,911,560	1,091,276	556,253	558,237	517,962	277.99%
YoY %	24.26%	60.54%	75.17%	96.18%	-0.36%	7.78%	-	-
Horiz. %	736.24%	592.49%	369.05%	210.69%	107.39%	107.78%	100.00%	-
Tax	-909,784	-697,424	-370,044	-207,036	-120,421	-131,409	-121,042	283.23%
YoY %	-30.45%	-88.47%	-78.73%	-71.93%	8.36%	-8.56%	-	-
Horiz. %	751.63%	576.18%	305.72%	171.04%	99.49%	108.56%	100.00%	-
NP	2,903,659	2,371,446	1,541,516	884,240	435,832	426,828	396,920	276.38%
YoY %	22.44%	53.84%	74.33%	102.89%	2.11%	7.54%	-	-
Horiz. %	731.55%	597.46%	388.37%	222.78%	109.80%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,885,410	2,355,089	1,529,354	878,876	434,782	425,604	395,860	275.47%
YoY %	22.52%	53.99%	74.01%	102.14%	2.16%	7.51%	-	-
Horiz. %	728.90%	594.93%	386.34%	222.02%	109.83%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	22.73%	19.36%	18.97%	21.65%	23.54%	23.37%	-
YoY %	4.97%	17.41%	2.06%	-12.38%	-8.03%	0.73%	-	-
Horiz. %	102.10%	97.26%	82.84%	81.17%	92.64%	100.73%	100.00%	-
Total Cost	3,792,203	3,489,892	2,990,690	2,796,108	2,488,141	2,434,605	2,302,130	39.43%
YoY %	8.66%	16.69%	6.96%	12.38%	2.20%	5.75%	-	-
Horiz. %	164.73%	151.59%	129.91%	121.46%	108.08%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	1,138,016	710,833	402,626	284,572	254,109	246,715	248,399	175.59%
YoY %	60.10%	76.55%	41.48%	11.99%	3.00%	-0.68%	-	-
Horiz. %	458.14%	286.17%	162.09%	114.56%	102.30%	99.32%	100.00%	-
Div Payout %	39.44%	30.18%	26.33%	32.38%	58.45%	57.97%	62.75%	-
YoY %	30.68%	14.62%	-18.68%	-44.60%	0.83%	-7.62%	-	-
Horiz. %	62.85%	48.10%	41.96%	51.60%	93.15%	92.38%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	64.37%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	1.33%
YoY %	0.00%	0.00%	1.17%	0.19%	0.26%	0.39%	-	-
Horiz. %	102.01%	102.01%	102.01%	100.83%	100.65%	100.39%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	43.36%	40.46%	34.01%	24.03%	14.91%	14.92%	14.71%	-
YoY %	7.17%	18.97%	41.53%	61.17%	-0.07%	1.43%	-	-
Horiz. %	294.77%	275.05%	231.20%	163.36%	101.36%	101.43%	100.00%	-
ROE	58.23%	56.49%	45.66%	32.43%	17.22%	17.33%	16.85%	-
YoY %	3.08%	23.72%	40.80%	88.33%	-0.63%	2.85%	-	-
Horiz. %	345.58%	335.25%	270.98%	192.46%	102.20%	102.85%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	195.93	171.51	133.95	108.64	86.88	85.05	80.41	80.97%
YoY %	14.24%	28.04%	23.30%	25.05%	2.15%	5.77%	-	-
Horiz. %	243.66%	213.29%	166.58%	135.11%	108.05%	105.77%	100.00%	-
EPS	84.43	68.91	44.76	25.96	12.92	12.65	11.80	270.87%
YoY %	22.52%	53.95%	72.42%	100.93%	2.13%	7.20%	-	-
Horiz. %	715.51%	583.98%	379.32%	220.00%	109.49%	107.20%	100.00%	-
DPS	33.30	20.80	11.90	8.40	7.55	7.33	7.40	172.31%
YoY %	60.10%	74.79%	41.67%	11.26%	3.00%	-0.95%	-	-
Horiz. %	450.00%	281.08%	160.81%	113.51%	102.03%	99.05%	100.00%	-
NAPS	1.45	1.22	0.99	0.80	0.75	0.73	0.70	62.42%
YoY %	18.85%	23.23%	23.75%	6.67%	2.74%	4.29%	-	-
Horiz. %	207.14%	174.29%	141.43%	114.29%	107.14%	104.29%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,388,006
RPS	195.35	171.00	132.23	107.37	85.31	83.48	78.74	83.16%
YoY %	14.24%	29.32%	23.15%	25.86%	2.19%	6.02%	-	-
Horiz. %	248.09%	217.17%	167.93%	136.36%	108.34%	106.02%	100.00%	-
EPS	84.18	68.71	44.62	25.64	12.68	12.42	11.55	275.45%
YoY %	22.51%	53.99%	74.02%	102.21%	2.09%	7.53%	-	-
Horiz. %	728.83%	594.89%	386.32%	221.99%	109.78%	107.53%	100.00%	-
DPS	33.20	20.74	11.75	8.30	7.41	7.20	7.25	175.50%
YoY %	60.08%	76.51%	41.57%	12.01%	2.92%	-0.69%	-	-
Horiz. %	457.93%	286.07%	162.07%	114.48%	102.21%	99.31%	100.00%	-
NAPS	1.4457	1.2164	0.9772	0.7907	0.7365	0.7165	0.6855	64.38%
YoY %	18.85%	24.48%	23.59%	7.36%	2.79%	4.52%	-	-
Horiz. %	210.90%	177.45%	142.55%	115.35%	107.44%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	8.93	12.14	16.20	13.00	6.88	5.48	5.25	-
P/RPS	4.56	7.08	12.09	11.97	7.92	6.44	6.53	-21.27%
YoY %	-35.59%	-41.44%	1.00%	51.14%	22.98%	-1.38%	-	-
Horiz. %	69.83%	108.42%	185.15%	183.31%	121.29%	98.62%	100.00%	-
P/EPS	10.58	17.62	35.84	50.11	53.26	43.32	44.52	-61.59%
YoY %	-39.95%	-50.84%	-28.48%	-5.91%	22.95%	-2.70%	-	-
Horiz. %	23.76%	39.58%	80.50%	112.56%	119.63%	97.30%	100.00%	-
EY	9.45	5.68	2.79	2.00	1.88	2.31	2.25	160.08%
YoY %	66.37%	103.58%	39.50%	6.38%	-18.61%	2.67%	-	-
Horiz. %	420.00%	252.44%	124.00%	88.89%	83.56%	102.67%	100.00%	-
DY	3.73	1.71	0.73	0.65	1.10	1.34	1.41	91.16%
YoY %	118.13%	134.25%	12.31%	-40.91%	-17.91%	-4.96%	-	-
Horiz. %	264.54%	121.28%	51.77%	46.10%	78.01%	95.04%	100.00%	-
P/NAPS	6.16	9.95	16.36	16.25	9.17	7.51	7.50	-12.28%
YoY %	-38.09%	-39.18%	0.68%	77.21%	22.10%	0.13%	-	-
Horiz. %	82.13%	132.67%	218.13%	216.67%	122.27%	100.13%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	04/05/21	25/01/21	27/10/20	04/08/20	18/05/20	11/02/20	05/11/19	-
Price	9.93	13.00	18.28	19.86	9.13	6.00	5.47	-
P/RPS	5.07	7.58	13.65	18.28	10.51	7.05	6.80	-17.76%
YoY %	-33.11%	-44.47%	-25.33%	73.93%	49.08%	3.68%	-	-
Horiz. %	74.56%	111.47%	200.74%	268.82%	154.56%	103.68%	100.00%	-
P/EPS	11.76	18.86	40.44	76.55	70.68	47.43	46.38	-59.90%
YoY %	-37.65%	-53.36%	-47.17%	8.31%	49.02%	2.26%	-	-
Horiz. %	25.36%	40.66%	87.19%	165.05%	152.39%	102.26%	100.00%	-
EY	8.50	5.30	2.47	1.31	1.41	2.11	2.16	149.04%
YoY %	60.38%	114.57%	88.55%	-7.09%	-33.18%	-2.31%	-	-
Horiz. %	393.52%	245.37%	114.35%	60.65%	65.28%	97.69%	100.00%	-
DY	3.35	1.60	0.65	0.42	0.83	1.22	1.35	83.18%
YoY %	109.38%	146.15%	54.76%	-49.40%	-31.97%	-9.63%	-	-
Horiz. %	248.15%	118.52%	48.15%	31.11%	61.48%	90.37%	100.00%	-
P/NAPS	6.85	10.66	18.46	24.83	12.17	8.22	7.81	-8.36%
YoY %	-35.74%	-42.25%	-25.65%	104.03%	48.05%	5.25%	-	-
Horiz. %	87.71%	136.49%	236.36%	317.93%	155.83%	105.25%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:40:00

OBV

5 Mins

SELL

2024-05-14 16:00:00

EMA 5

Hourly

SELL

2024-05-14 15:25:00

OBV

5 Mins

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 55

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

415

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

GENTING

GENTING BHD

377

PTRANS

PERAK TRANSIT BERHAD

353

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

334

GENM

GENTING MALAYSIA BERHAD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

263

PBBANK

PUBLIC BANK BHD

243

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More