[HARTA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

27-Oct-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- 248.03%

YoY- 286.34%

Quarter Report

HHB 2Q FY2021 Financial Results_20201027.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Cumulative Result
Revenue	3,902,834	6,695,862	4,396,004	2,266,103	920,087	2,923,973	2,146,075	49.04%
YoY %	-41.71%	52.32%	93.99%	146.29%	-68.53%	36.25%	-	-
Horiz. %	181.86%	312.01%	204.84%	105.59%	42.87%	136.25%	100.00%	-
PBT	2,879,093	3,813,443	2,301,653	955,780	272,819	556,253	418,678	262.04%
YoY %	-24.50%	65.68%	140.81%	250.33%	-50.95%	32.86%	-	-
Horiz. %	687.66%	910.83%	549.74%	228.29%	65.16%	132.86%	100.00%	-
Tax	-616,828	-909,784	-523,068	-185,022	-51,759	-120,421	-98,557	239.99%
YoY %	32.20%	-73.93%	-182.71%	-257.47%	57.02%	-22.18%	-	-
Horiz. %	625.86%	923.10%	530.73%	187.73%	52.52%	122.18%	100.00%	-
NP	2,262,265	2,903,659	1,778,585	770,758	221,060	435,832	320,121	268.69%
YoY %	-22.09%	63.26%	130.76%	248.66%	-49.28%	36.15%	-	-
Horiz. %	706.69%	907.05%	555.60%	240.77%	69.06%	136.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,259,536	2,885,410	1,766,317	764,677	219,719	434,782	319,203	269.10%
YoY %	-21.69%	63.36%	130.99%	248.02%	-49.46%	36.21%	-	-
Horiz. %	707.87%	903.94%	553.35%	239.56%	68.83%	136.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	23.86%	22.73%	19.36%	18.97%	21.65%	23.54%	-
YoY %	-10.23%	4.97%	17.41%	2.06%	-12.38%	-8.03%	-	-
Horiz. %	90.99%	101.36%	96.56%	82.24%	80.59%	91.97%	100.00%	-
Total Cost	1,640,569	3,792,203	2,617,419	1,495,345	699,027	2,488,141	1,825,954	-6.89%
YoY %	-56.74%	44.88%	75.04%	113.92%	-71.91%	36.27%	-	-
Horiz. %	89.85%	207.68%	143.35%	81.89%	38.28%	136.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	92.05%
YoY %	31.79%	18.85%	24.47%	23.59%	7.37%	2.78%	-	-
Horiz. %	265.91%	201.77%	169.76%	136.39%	110.35%	102.78%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	675,294	1,138,016	533,125	201,313	71,143	254,109	185,036	137.22%
YoY %	-40.66%	113.46%	164.82%	182.97%	-72.00%	37.33%	-	-
Horiz. %	364.95%	615.02%	288.12%	108.80%	38.45%	137.33%	100.00%	-
Div Payout %	29.89%	39.44%	30.18%	26.33%	32.38%	58.45%	57.97%	-
YoY %	-24.21%	30.68%	14.62%	-18.68%	-44.60%	0.83%	-	-
Horiz. %	51.56%	68.04%	52.06%	45.42%	55.86%	100.83%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	2,455,939	92.05%
YoY %	31.79%	18.85%	24.47%	23.59%	7.37%	2.78%	-	-
Horiz. %	265.91%	201.77%	169.76%	136.39%	110.35%	102.78%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	1.07%
YoY %	0.00%	0.00%	0.00%	1.17%	0.19%	0.26%	-	-
Horiz. %	101.62%	101.62%	101.62%	101.62%	100.44%	100.26%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	57.96%	43.36%	40.46%	34.01%	24.03%	14.91%	14.92%	-
YoY %	33.67%	7.17%	18.97%	41.53%	61.17%	-0.07%	-	-
Horiz. %	388.47%	290.62%	271.18%	227.95%	161.06%	99.93%	100.00%	-
ROE	34.60%	58.23%	42.36%	22.83%	8.11%	17.22%	13.00%	-
YoY %	-40.58%	37.46%	85.55%	181.50%	-52.90%	32.46%	-	-
Horiz. %	266.15%	447.92%	325.85%	175.62%	62.38%	132.46%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	114.14	195.93	128.63	66.98	27.16	86.88	63.79	47.43%
YoY %	-41.74%	52.32%	92.04%	146.61%	-68.74%	36.20%	-	-
Horiz. %	178.93%	307.15%	201.65%	105.00%	42.58%	136.20%	100.00%	-
EPS	66.08	84.43	51.68	22.38	6.49	12.92	9.49	265.07%
YoY %	-21.73%	63.37%	130.92%	244.84%	-49.77%	36.14%	-	-
Horiz. %	696.31%	889.67%	544.57%	235.83%	68.39%	136.14%	100.00%	-
DPS	19.75	33.30	15.60	5.95	2.10	7.55	5.50	134.67%
YoY %	-40.69%	113.46%	162.18%	183.33%	-72.19%	37.27%	-	-
Horiz. %	359.09%	605.45%	283.64%	108.18%	38.18%	137.27%	100.00%	-
NAPS	1.91	1.45	1.22	0.99	0.80	0.75	0.73	89.98%
YoY %	31.72%	18.85%	23.23%	23.75%	6.67%	2.74%	-	-
Horiz. %	261.64%	198.63%	167.12%	135.62%	109.59%	102.74%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	113.86	195.35	128.25	66.11	26.84	85.31	62.61	49.04%
YoY %	-41.71%	52.32%	93.99%	146.31%	-68.54%	36.26%	-	-
Horiz. %	181.86%	312.01%	204.84%	105.59%	42.87%	136.26%	100.00%	-
EPS	65.92	84.18	51.53	22.31	6.41	12.68	9.31	269.17%
YoY %	-21.69%	63.36%	130.97%	248.05%	-49.45%	36.20%	-	-
Horiz. %	708.06%	904.19%	553.49%	239.63%	68.85%	136.20%	100.00%	-
DPS	19.70	33.20	15.55	5.87	2.08	7.41	5.40	137.16%
YoY %	-40.66%	113.50%	164.91%	182.21%	-71.93%	37.22%	-	-
Horiz. %	364.81%	614.81%	287.96%	108.70%	38.52%	137.22%	100.00%	-
NAPS	1.9053	1.4457	1.2164	0.9772	0.7907	0.7365	0.7165	92.05%
YoY %	31.79%	18.85%	24.48%	23.59%	7.36%	2.79%	-	-
Horiz. %	265.92%	201.77%	169.77%	136.39%	110.36%	102.79%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	7.35	8.93	12.14	16.20	13.00	6.88	5.48	-
P/RPS	6.44	4.56	9.44	24.19	47.87	7.92	8.59	-17.48%
YoY %	41.23%	-51.69%	-60.98%	-49.47%	504.42%	-7.80%	-	-
Horiz. %	74.97%	53.08%	109.90%	281.61%	557.28%	92.20%	100.00%	-
P/EPS	11.12	10.58	23.49	71.68	200.44	53.26	57.76	-66.69%
YoY %	5.10%	-54.96%	-67.23%	-64.24%	276.34%	-7.79%	-	-
Horiz. %	19.25%	18.32%	40.67%	124.10%	347.02%	92.21%	100.00%	-
EY	8.99	9.45	4.26	1.40	0.50	1.88	1.73	200.31%
YoY %	-4.87%	121.83%	204.29%	180.00%	-73.40%	8.67%	-	-
Horiz. %	519.65%	546.24%	246.24%	80.92%	28.90%	108.67%	100.00%	-
DY	2.69	3.73	1.29	0.37	0.16	1.10	1.00	93.53%
YoY %	-27.88%	189.15%	248.65%	131.25%	-85.45%	10.00%	-	-
Horiz. %	269.00%	373.00%	129.00%	37.00%	16.00%	110.00%	100.00%	-
P/NAPS	3.85	6.16	9.95	16.36	16.25	9.17	7.51	-35.97%
YoY %	-37.50%	-38.09%	-39.18%	0.68%	77.21%	22.10%	-	-
Horiz. %	51.26%	82.02%	132.49%	217.84%	216.38%	122.10%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	03/08/21	04/05/21	25/01/21	27/10/20	04/08/20	18/05/20	11/02/20	-
Price	6.80	9.93	13.00	18.28	19.86	9.13	6.00	-
P/RPS	5.96	5.07	10.11	27.29	73.12	10.51	9.41	-26.26%
YoY %	17.55%	-49.85%	-62.95%	-62.68%	595.72%	11.69%	-	-
Horiz. %	63.34%	53.88%	107.44%	290.01%	777.05%	111.69%	100.00%	-
P/EPS	10.29	11.76	25.15	80.88	306.21	70.68	63.24	-70.22%
YoY %	-12.50%	-53.24%	-68.90%	-73.59%	333.23%	11.76%	-	-
Horiz. %	16.27%	18.60%	39.77%	127.89%	484.20%	111.76%	100.00%	-
EY	9.72	8.50	3.98	1.24	0.33	1.41	1.58	236.11%
YoY %	14.35%	113.57%	220.97%	275.76%	-76.60%	-10.76%	-	-
Horiz. %	615.19%	537.97%	251.90%	78.48%	20.89%	89.24%	100.00%	-
DY	2.90	3.35	1.20	0.33	0.11	0.83	0.92	115.13%
YoY %	-13.43%	179.17%	263.64%	200.00%	-86.75%	-9.78%	-	-
Horiz. %	315.22%	364.13%	130.43%	35.87%	11.96%	90.22%	100.00%	-
P/NAPS	3.56	6.85	10.66	18.46	24.83	12.17	8.22	-42.78%
YoY %	-48.03%	-35.74%	-42.25%	-25.65%	104.03%	48.05%	-	-
Horiz. %	43.31%	83.33%	129.68%	224.57%	302.07%	148.05%	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