[HARTA] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

11-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Dec-2019 [#3]

Profit Trend

QoQ- 7.51%

YoY- -12.51%

Quarter Report

HHB 3Q FY2020 Financial Results_200211.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	4,532,206	3,680,348	2,923,973	2,861,433	2,699,050	2,560,404	2,827,879	36.83%
YoY %	23.15%	25.87%	2.19%	6.02%	5.42%	-9.46%	-	-
Horiz. %	160.27%	130.15%	103.40%	101.19%	95.44%	90.54%	100.00%	-
PBT	1,911,560	1,091,276	556,253	558,237	517,962	486,616	551,866	128.41%
YoY %	75.17%	96.18%	-0.36%	7.78%	6.44%	-11.82%	-	-
Horiz. %	346.38%	197.74%	100.79%	101.15%	93.86%	88.18%	100.00%	-
Tax	-370,044	-207,036	-120,421	-131,409	-121,042	-109,600	-95,648	145.83%
YoY %	-78.73%	-71.93%	8.36%	-8.56%	-10.44%	-14.59%	-	-
Horiz. %	386.88%	216.46%	125.90%	137.39%	126.55%	114.59%	100.00%	-
NP	1,541,516	884,240	435,832	426,828	396,920	377,016	456,218	124.67%
YoY %	74.33%	102.89%	2.11%	7.54%	5.28%	-17.36%	-	-
Horiz. %	337.89%	193.82%	95.53%	93.56%	87.00%	82.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,529,354	878,876	434,782	425,604	395,860	376,252	456,204	123.49%
YoY %	74.01%	102.14%	2.16%	7.51%	5.21%	-17.53%	-	-
Horiz. %	335.23%	192.65%	95.30%	93.29%	86.77%	82.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.36%	18.97%	21.65%	23.54%	23.37%	22.52%	17.33%	-
YoY %	2.06%	-12.38%	-8.03%	0.73%	3.77%	29.95%	-	-
Horiz. %	111.71%	109.46%	124.93%	135.83%	134.85%	129.95%	100.00%	-
Total Cost	2,990,690	2,796,108	2,488,141	2,434,605	2,302,130	2,183,388	2,371,661	16.67%
YoY %	6.96%	12.38%	2.20%	5.75%	5.44%	-7.94%	-	-
Horiz. %	126.10%	117.90%	104.91%	102.65%	97.07%	92.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	31.11%
YoY %	23.59%	7.37%	2.78%	4.52%	1.65%	3.73%	-	-
Horiz. %	150.31%	121.62%	113.27%	110.21%	105.44%	103.73%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	402,626	284,572	254,109	246,715	248,399	254,607	282,716	26.49%
YoY %	41.48%	11.99%	3.00%	-0.68%	-2.44%	-9.94%	-	-
Horiz. %	142.41%	100.66%	89.88%	87.27%	87.86%	90.06%	100.00%	-
Div Payout %	26.33%	32.38%	58.45%	57.97%	62.75%	67.67%	61.97%	-
YoY %	-18.68%	-44.60%	0.83%	-7.62%	-7.27%	9.20%	-	-
Horiz. %	42.49%	52.25%	94.32%	93.55%	101.26%	109.20%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	2,228,470	31.11%
YoY %	23.59%	7.37%	2.78%	4.52%	1.65%	3.73%	-	-
Horiz. %	150.31%	121.62%	113.27%	110.21%	105.44%	103.73%	100.00%	-
NOSH	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	3,346,172	3,345,187	1.63%
YoY %	1.17%	0.19%	0.26%	0.39%	0.41%	0.03%	-	-
Horiz. %	102.46%	101.28%	101.09%	100.83%	100.44%	100.03%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	34.01%	24.03%	14.91%	14.92%	14.71%	14.72%	16.13%	-
YoY %	41.53%	61.17%	-0.07%	1.43%	-0.07%	-8.74%	-	-
Horiz. %	210.85%	148.98%	92.44%	92.50%	91.20%	91.26%	100.00%	-
ROE	45.66%	32.43%	17.22%	17.33%	16.85%	16.28%	20.47%	-
YoY %	40.80%	88.33%	-0.63%	2.85%	3.50%	-20.47%	-	-
Horiz. %	223.06%	158.43%	84.12%	84.66%	82.32%	79.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	133.95	108.64	86.88	85.05	80.41	76.43	85.02	35.28%
YoY %	23.30%	25.05%	2.15%	5.77%	5.21%	-10.10%	-	-
Horiz. %	157.55%	127.78%	102.19%	100.04%	94.58%	89.90%	100.00%	-
EPS	44.76	25.96	12.92	12.65	11.80	11.24	13.72	119.49%
YoY %	72.42%	100.93%	2.13%	7.20%	4.98%	-18.08%	-	-
Horiz. %	326.24%	189.21%	94.17%	92.20%	86.01%	81.92%	100.00%	-
DPS	11.90	8.40	7.55	7.33	7.40	7.60	8.50	25.06%
YoY %	41.67%	11.26%	3.00%	-0.95%	-2.63%	-10.59%	-	-
Horiz. %	140.00%	98.82%	88.82%	86.24%	87.06%	89.41%	100.00%	-
NAPS	0.99	0.80	0.75	0.73	0.70	0.69	0.67	29.63%
YoY %	23.75%	6.67%	2.74%	4.29%	1.45%	2.99%	-	-
Horiz. %	147.76%	119.40%	111.94%	108.96%	104.48%	102.99%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,373,095
RPS	132.23	107.37	85.31	83.48	78.74	74.70	82.50	36.83%
YoY %	23.15%	25.86%	2.19%	6.02%	5.41%	-9.45%	-	-
Horiz. %	160.28%	130.15%	103.41%	101.19%	95.44%	90.55%	100.00%	-
EPS	44.62	25.64	12.68	12.42	11.55	10.98	13.31	123.49%
YoY %	74.02%	102.21%	2.09%	7.53%	5.19%	-17.51%	-	-
Horiz. %	335.24%	192.64%	95.27%	93.31%	86.78%	82.49%	100.00%	-
DPS	11.75	8.30	7.41	7.20	7.25	7.43	8.25	26.50%
YoY %	41.57%	12.01%	2.92%	-0.69%	-2.42%	-9.94%	-	-
Horiz. %	142.42%	100.61%	89.82%	87.27%	87.88%	90.06%	100.00%	-
NAPS	0.9772	0.7907	0.7365	0.7165	0.6855	0.6744	0.6502	31.10%
YoY %	23.59%	7.36%	2.79%	4.52%	1.65%	3.72%	-	-
Horiz. %	150.29%	121.61%	113.27%	110.20%	105.43%	103.72%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	16.20	13.00	6.88	5.48	5.25	5.24	4.63	-
P/RPS	12.09	11.97	7.92	6.44	6.53	6.86	5.45	69.84%
YoY %	1.00%	51.14%	22.98%	-1.38%	-4.81%	25.87%	-	-
Horiz. %	221.83%	219.63%	145.32%	118.17%	119.82%	125.87%	100.00%	-
P/EPS	35.84	50.11	53.26	43.32	44.52	46.66	33.76	4.05%
YoY %	-28.48%	-5.91%	22.95%	-2.70%	-4.59%	38.21%	-	-
Horiz. %	106.16%	148.43%	157.76%	128.32%	131.87%	138.21%	100.00%	-
EY	2.79	2.00	1.88	2.31	2.25	2.14	2.96	-3.85%
YoY %	39.50%	6.38%	-18.61%	2.67%	5.14%	-27.70%	-	-
Horiz. %	94.26%	67.57%	63.51%	78.04%	76.01%	72.30%	100.00%	-
DY	0.73	0.65	1.10	1.34	1.41	1.45	1.84	-45.91%
YoY %	12.31%	-40.91%	-17.91%	-4.96%	-2.76%	-21.20%	-	-
Horiz. %	39.67%	35.33%	59.78%	72.83%	76.63%	78.80%	100.00%	-
P/NAPS	16.36	16.25	9.17	7.51	7.50	7.59	6.91	77.35%
YoY %	0.68%	77.21%	22.10%	0.13%	-1.19%	9.84%	-	-
Horiz. %	236.76%	235.17%	132.71%	108.68%	108.54%	109.84%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	04/08/20	18/05/20	11/02/20	05/11/19	06/08/19	07/05/19	-
Price	18.28	19.86	9.13	6.00	5.47	5.05	5.05	-
P/RPS	13.65	18.28	10.51	7.05	6.80	6.61	5.94	73.87%
YoY %	-25.33%	73.93%	49.08%	3.68%	2.87%	11.28%	-	-
Horiz. %	229.80%	307.74%	176.94%	118.69%	114.48%	111.28%	100.00%	-
P/EPS	40.44	76.55	70.68	47.43	46.38	44.96	36.82	6.43%
YoY %	-47.17%	8.31%	49.02%	2.26%	3.16%	22.11%	-	-
Horiz. %	109.83%	207.90%	191.96%	128.82%	125.96%	122.11%	100.00%	-
EY	2.47	1.31	1.41	2.11	2.16	2.22	2.72	-6.20%
YoY %	88.55%	-7.09%	-33.18%	-2.31%	-2.70%	-18.38%	-	-
Horiz. %	90.81%	48.16%	51.84%	77.57%	79.41%	81.62%	100.00%	-
DY	0.65	0.42	0.83	1.22	1.35	1.50	1.68	-46.81%
YoY %	54.76%	-49.40%	-31.97%	-9.63%	-10.00%	-10.71%	-	-
Horiz. %	38.69%	25.00%	49.40%	72.62%	80.36%	89.29%	100.00%	-
P/NAPS	18.46	24.83	12.17	8.22	7.81	7.32	7.54	81.35%
YoY %	-25.65%	104.03%	48.05%	5.25%	6.69%	-2.92%	-	-
Horiz. %	244.83%	329.31%	161.41%	109.02%	103.58%	97.08%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:40:00

EMA 5

10 Mins

SELL

2024-05-08 16:35:00

MACD/RSI

5 Mins

SELL

2024-05-08 15:45:00

EMA 5

5 Mins

SELL

2024-05-08 15:40:00

EMA 5

5 Mins

BUY

2024-05-08 15:30:00

EMA 5

5 Mins

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

MYEG

MY E.G. SERVICES BHD

396

YTLPOWR

YTL POWER INTERNATIONAL BHD

386

PTRANS

PERAK TRANSIT BERHAD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

HLIND

HONG LEONG INDUSTRIES BHD

347

CAPITALA

CAPITAL A BERHAD

302

DNEX

DAGANG NEXCHANGE BERHAD

276

RANHILL

RANHILL UTILITIES BERHAD

270

PBBANK

PUBLIC BANK BHD

263

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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