[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
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,695,862 5,861,338 4,532,206 3,680,348 2,923,973 2,861,433 2,699,050 83.15%
PBT 3,813,443 3,068,870 1,911,560 1,091,276 556,253 558,237 517,962 277.99%
Tax -909,784 -697,424 -370,044 -207,036 -120,421 -131,409 -121,042 283.23%
NP 2,903,659 2,371,446 1,541,516 884,240 435,832 426,828 396,920 276.38%
-
NP to SH 2,885,410 2,355,089 1,529,354 878,876 434,782 425,604 395,860 275.47%
-
Tax Rate 23.86% 22.73% 19.36% 18.97% 21.65% 23.54% 23.37% -
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%
-
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%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 1,138,016 710,833 402,626 284,572 254,109 246,715 248,399 175.59%
Div Payout % 39.44% 30.18% 26.33% 32.38% 58.45% 57.97% 62.75% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
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%
NOSH 3,427,606 3,427,606 3,427,606 3,388,006 3,381,714 3,373,095 3,360,004 1.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 43.36% 40.46% 34.01% 24.03% 14.91% 14.92% 14.71% -
ROE 58.23% 56.49% 45.66% 32.43% 17.22% 17.33% 16.85% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 195.93 171.51 133.95 108.64 86.88 85.05 80.41 80.97%
EPS 84.43 68.91 44.76 25.96 12.92 12.65 11.80 270.87%
DPS 33.30 20.80 11.90 8.40 7.55 7.33 7.40 172.31%
NAPS 1.45 1.22 0.99 0.80 0.75 0.73 0.70 62.42%
Adjusted Per Share Value based on latest NOSH - 3,388,006
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 195.35 171.00 132.23 107.37 85.31 83.48 78.74 83.16%
EPS 84.18 68.71 44.62 25.64 12.68 12.42 11.55 275.45%
DPS 33.20 20.74 11.75 8.30 7.41 7.20 7.25 175.50%
NAPS 1.4457 1.2164 0.9772 0.7907 0.7365 0.7165 0.6855 64.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
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%
P/EPS 10.58 17.62 35.84 50.11 53.26 43.32 44.52 -61.59%
EY 9.45 5.68 2.79 2.00 1.88 2.31 2.25 160.08%
DY 3.73 1.71 0.73 0.65 1.10 1.34 1.41 91.16%
P/NAPS 6.16 9.95 16.36 16.25 9.17 7.51 7.50 -12.28%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
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%
P/EPS 11.76 18.86 40.44 76.55 70.68 47.43 46.38 -59.90%
EY 8.50 5.30 2.47 1.31 1.41 2.11 2.16 149.04%
DY 3.35 1.60 0.65 0.42 0.83 1.22 1.35 83.18%
P/NAPS 6.85 10.66 18.46 24.83 12.17 8.22 7.81 -8.36%

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