[HARTA] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

18-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Mar-2020 [#4]

Profit Trend

QoQ- 2.16%

YoY- -4.7%

Quarter Report

HHB 4Q FY2020 Financial Results_200518.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	5,861,338	4,532,206	3,680,348	2,923,973	2,861,433	2,699,050	2,560,404	73.26%
YoY %	29.33%	23.15%	25.87%	2.19%	6.02%	5.42%	-	-
Horiz. %	228.92%	177.01%	143.74%	114.20%	111.76%	105.42%	100.00%	-
PBT	3,068,870	1,911,560	1,091,276	556,253	558,237	517,962	486,616	239.44%
YoY %	60.54%	75.17%	96.18%	-0.36%	7.78%	6.44%	-	-
Horiz. %	630.66%	392.83%	224.26%	114.31%	114.72%	106.44%	100.00%	-
Tax	-697,424	-370,044	-207,036	-120,421	-131,409	-121,042	-109,600	241.47%
YoY %	-88.47%	-78.73%	-71.93%	8.36%	-8.56%	-10.44%	-	-
Horiz. %	636.34%	337.63%	188.90%	109.87%	119.90%	110.44%	100.00%	-
NP	2,371,446	1,541,516	884,240	435,832	426,828	396,920	377,016	238.85%
YoY %	53.84%	74.33%	102.89%	2.11%	7.54%	5.28%	-	-
Horiz. %	629.00%	408.87%	234.54%	115.60%	113.21%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,355,089	1,529,354	878,876	434,782	425,604	395,860	376,252	237.75%
YoY %	53.99%	74.01%	102.14%	2.16%	7.51%	5.21%	-	-
Horiz. %	625.93%	406.47%	233.59%	115.56%	113.12%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	19.36%	18.97%	21.65%	23.54%	23.37%	22.52%	-
YoY %	17.41%	2.06%	-12.38%	-8.03%	0.73%	3.77%	-	-
Horiz. %	100.93%	85.97%	84.24%	96.14%	104.53%	103.77%	100.00%	-
Total Cost	3,489,892	2,990,690	2,796,108	2,488,141	2,434,605	2,302,130	2,183,388	36.51%
YoY %	16.69%	6.96%	12.38%	2.20%	5.75%	5.44%	-	-
Horiz. %	159.84%	136.97%	128.06%	113.96%	111.51%	105.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	47.90%
YoY %	24.47%	23.59%	7.37%	2.78%	4.52%	1.65%	-	-
Horiz. %	180.37%	144.90%	117.25%	109.20%	106.25%	101.65%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	710,833	402,626	284,572	254,109	246,715	248,399	254,607	97.65%
YoY %	76.55%	41.48%	11.99%	3.00%	-0.68%	-2.44%	-	-
Horiz. %	279.19%	158.14%	111.77%	99.80%	96.90%	97.56%	100.00%	-
Div Payout %	30.18%	26.33%	32.38%	58.45%	57.97%	62.75%	67.67%	-
YoY %	14.62%	-18.68%	-44.60%	0.83%	-7.62%	-7.27%	-	-
Horiz. %	44.60%	38.91%	47.85%	86.38%	85.67%	92.73%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	2,349,722	2,311,569	47.90%
YoY %	24.47%	23.59%	7.37%	2.78%	4.52%	1.65%	-	-
Horiz. %	180.37%	144.90%	117.25%	109.20%	106.25%	101.65%	100.00%	-
NOSH	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	3,346,172	1.60%
YoY %	0.00%	1.17%	0.19%	0.26%	0.39%	0.41%	-	-
Horiz. %	102.43%	102.43%	101.25%	101.06%	100.80%	100.41%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	40.46%	34.01%	24.03%	14.91%	14.92%	14.71%	14.72%	-
YoY %	18.97%	41.53%	61.17%	-0.07%	1.43%	-0.07%	-	-
Horiz. %	274.86%	231.05%	163.25%	101.29%	101.36%	99.93%	100.00%	-
ROE	56.49%	45.66%	32.43%	17.22%	17.33%	16.85%	16.28%	-
YoY %	23.72%	40.80%	88.33%	-0.63%	2.85%	3.50%	-	-
Horiz. %	346.99%	280.47%	199.20%	105.77%	106.45%	103.50%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	171.51	133.95	108.64	86.88	85.05	80.41	76.43	70.98%
YoY %	28.04%	23.30%	25.05%	2.15%	5.77%	5.21%	-	-
Horiz. %	224.40%	175.26%	142.14%	113.67%	111.28%	105.21%	100.00%	-
EPS	68.91	44.76	25.96	12.92	12.65	11.80	11.24	233.13%
YoY %	53.95%	72.42%	100.93%	2.13%	7.20%	4.98%	-	-
Horiz. %	613.08%	398.22%	230.96%	114.95%	112.54%	104.98%	100.00%	-
DPS	20.80	11.90	8.40	7.55	7.33	7.40	7.60	95.06%
YoY %	74.79%	41.67%	11.26%	3.00%	-0.95%	-2.63%	-	-
Horiz. %	273.68%	156.58%	110.53%	99.34%	96.45%	97.37%	100.00%	-
NAPS	1.22	0.99	0.80	0.75	0.73	0.70	0.69	45.96%
YoY %	23.23%	23.75%	6.67%	2.74%	4.29%	1.45%	-	-
Horiz. %	176.81%	143.48%	115.94%	108.70%	105.80%	101.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,381,714
RPS	171.00	132.23	107.37	85.31	83.48	78.74	74.70	73.25%
YoY %	29.32%	23.15%	25.86%	2.19%	6.02%	5.41%	-	-
Horiz. %	228.92%	177.01%	143.73%	114.20%	111.75%	105.41%	100.00%	-
EPS	68.71	44.62	25.64	12.68	12.42	11.55	10.98	237.70%
YoY %	53.99%	74.02%	102.21%	2.09%	7.53%	5.19%	-	-
Horiz. %	625.77%	406.38%	233.52%	115.48%	113.11%	105.19%	100.00%	-
DPS	20.74	11.75	8.30	7.41	7.20	7.25	7.43	97.63%
YoY %	76.51%	41.57%	12.01%	2.92%	-0.69%	-2.42%	-	-
Horiz. %	279.14%	158.14%	111.71%	99.73%	96.90%	97.58%	100.00%	-
NAPS	1.2164	0.9772	0.7907	0.7365	0.7165	0.6855	0.6744	47.90%
YoY %	24.48%	23.59%	7.36%	2.79%	4.52%	1.65%	-	-
Horiz. %	180.37%	144.90%	117.24%	109.21%	106.24%	101.65%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	12.14	16.20	13.00	6.88	5.48	5.25	5.24	-
P/RPS	7.08	12.09	11.97	7.92	6.44	6.53	6.86	2.11%
YoY %	-41.44%	1.00%	51.14%	22.98%	-1.38%	-4.81%	-	-
Horiz. %	103.21%	176.24%	174.49%	115.45%	93.88%	95.19%	100.00%	-
P/EPS	17.62	35.84	50.11	53.26	43.32	44.52	46.66	-47.60%
YoY %	-50.84%	-28.48%	-5.91%	22.95%	-2.70%	-4.59%	-	-
Horiz. %	37.76%	76.81%	107.39%	114.14%	92.84%	95.41%	100.00%	-
EY	5.68	2.79	2.00	1.88	2.31	2.25	2.14	91.13%
YoY %	103.58%	39.50%	6.38%	-18.61%	2.67%	5.14%	-	-
Horiz. %	265.42%	130.37%	93.46%	87.85%	107.94%	105.14%	100.00%	-
DY	1.71	0.73	0.65	1.10	1.34	1.41	1.45	11.56%
YoY %	134.25%	12.31%	-40.91%	-17.91%	-4.96%	-2.76%	-	-
Horiz. %	117.93%	50.34%	44.83%	75.86%	92.41%	97.24%	100.00%	-
P/NAPS	9.95	16.36	16.25	9.17	7.51	7.50	7.59	19.68%
YoY %	-39.18%	0.68%	77.21%	22.10%	0.13%	-1.19%	-	-
Horiz. %	131.09%	215.55%	214.10%	120.82%	98.95%	98.81%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/01/21	27/10/20	04/08/20	18/05/20	11/02/20	05/11/19	06/08/19	-
Price	13.00	18.28	19.86	9.13	6.00	5.47	5.05	-
P/RPS	7.58	13.65	18.28	10.51	7.05	6.80	6.61	9.51%
YoY %	-44.47%	-25.33%	73.93%	49.08%	3.68%	2.87%	-	-
Horiz. %	114.67%	206.51%	276.55%	159.00%	106.66%	102.87%	100.00%	-
P/EPS	18.86	40.44	76.55	70.68	47.43	46.38	44.96	-43.81%
YoY %	-53.36%	-47.17%	8.31%	49.02%	2.26%	3.16%	-	-
Horiz. %	41.95%	89.95%	170.26%	157.21%	105.49%	103.16%	100.00%	-
EY	5.30	2.47	1.31	1.41	2.11	2.16	2.22	78.15%
YoY %	114.57%	88.55%	-7.09%	-33.18%	-2.31%	-2.70%	-	-
Horiz. %	238.74%	111.26%	59.01%	63.51%	95.05%	97.30%	100.00%	-
DY	1.60	0.65	0.42	0.83	1.22	1.35	1.50	4.37%
YoY %	146.15%	54.76%	-49.40%	-31.97%	-9.63%	-10.00%	-	-
Horiz. %	106.67%	43.33%	28.00%	55.33%	81.33%	90.00%	100.00%	-
P/NAPS	10.66	18.46	24.83	12.17	8.22	7.81	7.32	28.33%
YoY %	-42.25%	-25.65%	104.03%	48.05%	5.25%	6.69%	-	-
Horiz. %	145.63%	252.19%	339.21%	166.26%	112.30%	106.69%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:55:00

EMA 5

5 Mins

SELL

2024-05-20 16:40:00

EMA 5

5 Mins

BUY

2024-05-20 16:35:00

EMA 5

5 Mins

SELL

2024-05-20 16:25:00

EMA 5

5 Mins

BUY

2024-05-20 16:20:00

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

MBSB

MALAYSIA BUILDING SOCIETY BHD

349

MPI

MALAYSIAN PACIFIC INDUSTRIES

338

PTRANS

PERAK TRANSIT BERHAD

302

HLIND

HONG LEONG INDUSTRIES BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

261

NOTION

NOTION VTEC BHD

250

DNEX

DAGANG NEXCHANGE BERHAD

245

PBBANK

PUBLIC BANK BHD

240

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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