[HARTA] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

10-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

31-Mar-2022 [#4]

Profit Trend

QoQ- -29.32%

YoY- 12.11%

Quarter Report

HHB_announcement_4Q FY2022 result_20220510.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	2,522,762	2,860,470	3,382,692	7,888,286	9,226,124	11,828,328	15,611,336	-70.23%
YoY %	-11.81%	-15.44%	-57.12%	-14.50%	-22.00%	-24.23%	-	-
Horiz. %	16.16%	18.32%	21.67%	50.53%	59.10%	75.77%	100.00%	-
PBT	187,657	342,904	536,552	4,637,213	5,891,782	8,132,888	11,516,372	-93.52%
YoY %	-45.27%	-36.09%	-88.43%	-21.29%	-27.56%	-29.38%	-	-
Horiz. %	1.63%	2.98%	4.66%	40.27%	51.16%	70.62%	100.00%	-
Tax	-68,698	-102,254	-173,012	-1,394,595	-1,315,309	-1,780,288	-2,467,312	-90.75%
YoY %	32.82%	40.90%	87.59%	-6.03%	26.12%	27.85%	-	-
Horiz. %	2.78%	4.14%	7.01%	56.52%	53.31%	72.15%	100.00%	-
NP	118,958	240,650	363,540	3,242,618	4,576,473	6,352,600	9,049,060	-94.38%
YoY %	-50.57%	-33.80%	-88.79%	-29.15%	-27.96%	-29.80%	-	-
Horiz. %	1.31%	2.66%	4.02%	35.83%	50.57%	70.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,952	233,248	353,120	3,234,701	4,576,806	6,347,090	9,038,144	-94.57%
YoY %	-51.57%	-33.95%	-89.08%	-29.32%	-27.89%	-29.77%	-	-
Horiz. %	1.25%	2.58%	3.91%	35.79%	50.64%	70.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.61%	29.82%	32.25%	30.07%	22.32%	21.89%	21.42%	-
YoY %	22.77%	-7.53%	7.25%	34.72%	1.96%	2.19%	-	-
Horiz. %	170.92%	139.22%	150.56%	140.38%	104.20%	102.19%	100.00%	-
Total Cost	2,403,804	2,619,820	3,019,152	4,645,668	4,649,650	5,475,728	6,562,276	-48.71%
YoY %	-8.25%	-13.23%	-35.01%	-0.09%	-15.09%	-16.56%	-	-
Horiz. %	36.63%	39.92%	46.01%	70.79%	70.85%	83.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,955,320	4,989,494	5,092,018	5,126,848	5,810,669	6,768,299	6,530,696	-16.76%
YoY %	-0.68%	-2.01%	-0.68%	-11.77%	-14.15%	3.64%	-	-
Horiz. %	75.88%	76.40%	77.97%	78.50%	88.97%	103.64%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	159,481	239,222	478,444	2,503,611	3,178,778	3,756,748	2,701,178	-84.75%
YoY %	-33.33%	-50.00%	-80.89%	-21.24%	-15.38%	39.08%	-	-
Horiz. %	5.90%	8.86%	17.71%	92.69%	117.68%	139.08%	100.00%	-
Div Payout %	141.19%	102.56%	135.49%	77.40%	69.45%	59.19%	29.89%	-
YoY %	37.67%	-24.30%	75.05%	11.45%	17.33%	98.03%	-	-
Horiz. %	472.37%	343.12%	453.30%	258.95%	232.35%	198.03%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	4,955,320	4,989,494	5,092,018	5,126,848	5,810,669	6,768,299	6,530,696	-16.76%
YoY %	-0.68%	-2.01%	-0.68%	-11.77%	-14.15%	3.64%	-	-
Horiz. %	75.88%	76.40%	77.97%	78.50%	88.97%	103.64%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	4.72%	8.41%	10.75%	41.11%	49.60%	53.71%	57.96%	-
YoY %	-43.88%	-21.77%	-73.85%	-17.12%	-7.65%	-7.33%	-	-
Horiz. %	8.14%	14.51%	18.55%	70.93%	85.58%	92.67%	100.00%	-
ROE	2.28%	4.67%	6.93%	63.09%	78.77%	93.78%	138.39%	-
YoY %	-51.18%	-32.61%	-89.02%	-19.91%	-16.01%	-32.23%	-	-
Horiz. %	1.65%	3.37%	5.01%	45.59%	56.92%	67.77%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	73.82	83.70	98.98	230.79	269.92	346.03	456.58	-70.22%
YoY %	-11.80%	-15.44%	-57.11%	-14.50%	-22.00%	-24.21%	-	-
Horiz. %	16.17%	18.33%	21.68%	50.55%	59.12%	75.79%	100.00%	-
EPS	3.31	6.82	10.32	94.64	133.91	185.68	264.32	-94.56%
YoY %	-51.47%	-33.91%	-89.10%	-29.33%	-27.88%	-29.75%	-	-
Horiz. %	1.25%	2.58%	3.90%	35.81%	50.66%	70.25%	100.00%	-
DPS	4.67	7.00	14.00	73.25	93.00	109.90	79.00	-84.74%
YoY %	-33.29%	-50.00%	-80.89%	-21.24%	-15.38%	39.11%	-	-
Horiz. %	5.91%	8.86%	17.72%	92.72%	117.72%	139.11%	100.00%	-
NAPS	1.45	1.46	1.49	1.50	1.70	1.98	1.91	-16.73%
YoY %	-0.68%	-2.01%	-0.67%	-11.76%	-14.14%	3.66%	-	-
Horiz. %	75.92%	76.44%	78.01%	78.53%	89.01%	103.66%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	73.60	83.45	98.69	230.14	269.17	345.09	455.46	-70.23%
YoY %	-11.80%	-15.44%	-57.12%	-14.50%	-22.00%	-24.23%	-	-
Horiz. %	16.16%	18.32%	21.67%	50.53%	59.10%	75.77%	100.00%	-
EPS	3.30	6.80	10.30	94.37	133.53	185.18	263.69	-94.56%
YoY %	-51.47%	-33.98%	-89.09%	-29.33%	-27.89%	-29.77%	-	-
Horiz. %	1.25%	2.58%	3.91%	35.79%	50.64%	70.23%	100.00%	-
DPS	4.65	6.98	13.96	73.04	92.74	109.60	78.81	-84.76%
YoY %	-33.38%	-50.00%	-80.89%	-21.24%	-15.38%	39.07%	-	-
Horiz. %	5.90%	8.86%	17.71%	92.68%	117.68%	139.07%	100.00%	-
NAPS	1.4457	1.4557	1.4856	1.4958	1.6953	1.9746	1.9053	-16.76%
YoY %	-0.69%	-2.01%	-0.68%	-11.77%	-14.14%	3.64%	-	-
Horiz. %	75.88%	76.40%	77.97%	78.51%	88.98%	103.64%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	1.70	1.66	3.06	4.85	5.73	6.15	7.35	-
P/RPS	2.30	1.98	3.09	2.10	2.12	1.78	1.61	26.76%
YoY %	16.16%	-35.92%	47.14%	-0.94%	19.10%	10.56%	-	-
Horiz. %	142.86%	122.98%	191.93%	130.43%	131.68%	110.56%	100.00%	-
P/EPS	51.43	24.32	29.61	5.12	4.28	3.31	2.78	595.78%
YoY %	111.47%	-17.87%	478.32%	19.63%	29.31%	19.06%	-	-
Horiz. %	1,850.00%	874.82%	1,065.11%	184.17%	153.96%	119.06%	100.00%	-
EY	1.94	4.11	3.38	19.51	23.37	30.19	35.96	-85.64%
YoY %	-52.80%	21.60%	-82.68%	-16.52%	-22.59%	-16.05%	-	-
Horiz. %	5.39%	11.43%	9.40%	54.25%	64.99%	83.95%	100.00%	-
DY	2.75	4.22	4.58	15.10	16.23	17.87	10.75	-59.60%
YoY %	-34.83%	-7.86%	-69.67%	-6.96%	-9.18%	66.23%	-	-
Horiz. %	25.58%	39.26%	42.60%	140.47%	150.98%	166.23%	100.00%	-
P/NAPS	1.17	1.14	2.05	3.23	3.37	3.11	3.85	-54.70%
YoY %	2.63%	-44.39%	-36.53%	-4.15%	8.36%	-19.22%	-	-
Horiz. %	30.39%	29.61%	53.25%	83.90%	87.53%	80.78%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	07/02/23	08/11/22	09/08/22	10/05/22	08/02/22	02/11/21	03/08/21	-
Price	1.58	1.94	2.80	4.35	5.79	5.75	6.80	-
P/RPS	2.14	2.32	2.83	1.88	2.15	1.66	1.49	27.21%
YoY %	-7.76%	-18.02%	50.53%	-12.56%	29.52%	11.41%	-	-
Horiz. %	143.62%	155.70%	189.93%	126.17%	144.30%	111.41%	100.00%	-
P/EPS	47.80	28.42	27.10	4.60	4.32	3.10	2.57	598.26%
YoY %	68.19%	4.87%	489.13%	6.48%	39.35%	20.62%	-	-
Horiz. %	1,859.92%	1,105.84%	1,054.47%	178.99%	168.09%	120.62%	100.00%	-
EY	2.09	3.52	3.69	21.76	23.13	32.29	38.87	-85.67%
YoY %	-40.62%	-4.61%	-83.04%	-5.92%	-28.37%	-16.93%	-	-
Horiz. %	5.38%	9.06%	9.49%	55.98%	59.51%	83.07%	100.00%	-
DY	2.95	3.61	5.00	16.84	16.06	19.11	11.62	-59.80%
YoY %	-18.28%	-27.80%	-70.31%	4.86%	-15.96%	64.46%	-	-
Horiz. %	25.39%	31.07%	43.03%	144.92%	138.21%	164.46%	100.00%	-
P/NAPS	1.09	1.33	1.88	2.90	3.41	2.90	3.56	-54.47%
YoY %	-18.05%	-29.26%	-35.17%	-14.96%	17.59%	-18.54%	-	-
Horiz. %	30.62%	37.36%	52.81%	81.46%	95.79%	81.46%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos