[HARTA] QoQ 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- 90.1%

YoY- 133.59%

Quarter Report

HHB 1Q FY2021 Financial Results_200804.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Quarter Result
Revenue	2,299,858	2,129,901	1,346,016	920,087	777,898	796,550	709,424	118.88%
YoY %	7.98%	58.24%	46.29%	18.28%	-2.34%	12.28%	-	-
Horiz. %	324.19%	300.23%	189.73%	129.69%	109.65%	112.28%	100.00%	-
PBT	1,511,790	1,345,873	682,961	272,819	137,575	159,697	137,327	394.14%
YoY %	12.33%	97.06%	150.33%	98.31%	-13.85%	16.29%	-	-
Horiz. %	1,100.87%	980.05%	497.32%	198.66%	100.18%	116.29%	100.00%	-
Tax	-386,716	-338,046	-133,263	-51,759	-21,864	-38,036	-33,121	413.89%
YoY %	-14.40%	-153.67%	-157.47%	-136.73%	42.52%	-14.84%	-	-
Horiz. %	1,167.59%	1,020.64%	402.35%	156.27%	66.01%	114.84%	100.00%	-
NP	1,125,074	1,007,827	549,698	221,060	115,711	121,661	104,206	387.78%
YoY %	11.63%	83.34%	148.66%	91.04%	-4.89%	16.75%	-	-
Horiz. %	1,079.66%	967.15%	527.51%	212.14%	111.04%	116.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,119,093	1,001,640	544,958	219,719	115,579	121,273	103,867	387.11%
YoY %	11.73%	83.80%	148.02%	90.10%	-4.70%	16.76%	-	-
Horiz. %	1,077.43%	964.35%	524.67%	211.54%	111.28%	116.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	25.12%	19.51%	18.97%	15.89%	23.82%	24.12%	-
YoY %	1.83%	28.75%	2.85%	19.38%	-33.29%	-1.24%	-	-
Horiz. %	106.05%	104.15%	80.89%	78.65%	65.88%	98.76%	100.00%	-
Total Cost	1,174,784	1,122,074	796,318	699,027	662,187	674,889	605,218	55.54%
YoY %	4.70%	40.91%	13.92%	5.56%	-1.88%	11.51%	-	-
Horiz. %	194.11%	185.40%	131.58%	115.50%	109.41%	111.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	604,891	329,785	130,261	71,143	68,996	60,557	60,421	363.85%
YoY %	83.42%	153.17%	83.10%	3.11%	13.94%	0.23%	-	-
Horiz. %	1,001.13%	545.81%	215.59%	117.75%	114.19%	100.23%	100.00%	-
Div Payout %	54.05%	32.92%	23.90%	32.38%	59.70%	49.93%	58.17%	-
YoY %	64.19%	37.74%	-26.19%	-45.76%	19.57%	-14.17%	-	-
Horiz. %	92.92%	56.59%	41.09%	55.66%	102.63%	85.83%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
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%
YoY %	18.85%	24.47%	23.59%	7.37%	2.78%	4.52%	-	-
Horiz. %	210.89%	177.44%	142.55%	115.34%	107.43%	104.52%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	3,373,095	3,360,004	1.33%
YoY %	0.00%	0.00%	1.17%	0.19%	0.26%	0.39%	-	-
Horiz. %	102.01%	102.01%	102.01%	100.83%	100.65%	100.39%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	48.92%	47.32%	40.84%	24.03%	14.87%	15.27%	14.69%	-
YoY %	3.38%	15.87%	69.95%	61.60%	-2.62%	3.95%	-	-
Horiz. %	333.02%	322.12%	278.01%	163.58%	101.23%	103.95%	100.00%	-
ROE	22.58%	24.02%	16.27%	8.11%	4.58%	4.94%	4.42%	-
YoY %	-6.00%	47.63%	100.62%	77.07%	-7.29%	11.76%	-	-
Horiz. %	510.86%	543.44%	368.10%	183.48%	103.62%	111.76%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	67.30	62.32	39.78	27.16	23.11	23.68	21.13	116.32%
YoY %	7.99%	56.66%	46.47%	17.52%	-2.41%	12.07%	-	-
Horiz. %	318.50%	294.94%	188.26%	128.54%	109.37%	112.07%	100.00%	-
EPS	32.75	29.31	15.95	6.49	3.43	3.60	3.09	381.81%
YoY %	11.74%	83.76%	145.76%	89.21%	-4.72%	16.50%	-	-
Horiz. %	1,059.87%	948.54%	516.18%	210.03%	111.00%	116.50%	100.00%	-
DPS	17.70	9.65	3.85	2.10	2.05	1.80	1.80	358.34%
YoY %	83.42%	150.65%	83.33%	2.44%	13.89%	0.00%	-	-
Horiz. %	983.33%	536.11%	213.89%	116.67%	113.89%	100.00%	100.00%	-
NAPS	1.45	1.22	0.99	0.80	0.75	0.73	0.70	62.42%
YoY %	18.85%	23.23%	23.75%	6.67%	2.74%	4.29%	-	-
Horiz. %	207.14%	174.29%	141.43%	114.29%	107.14%	104.29%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,388,006
RPS	67.10	62.14	39.27	26.84	22.70	23.24	20.70	118.87%
YoY %	7.98%	58.24%	46.31%	18.24%	-2.32%	12.27%	-	-
Horiz. %	324.15%	300.19%	189.71%	129.66%	109.66%	112.27%	100.00%	-
EPS	32.65	29.22	15.90	6.41	3.37	3.54	3.03	387.15%
YoY %	11.74%	83.77%	148.05%	90.21%	-4.80%	16.83%	-	-
Horiz. %	1,077.56%	964.36%	524.75%	211.55%	111.22%	116.83%	100.00%	-
DPS	17.65	9.62	3.80	2.08	2.01	1.77	1.76	364.38%
YoY %	83.47%	153.16%	82.69%	3.48%	13.56%	0.57%	-	-
Horiz. %	1,002.84%	546.59%	215.91%	118.18%	114.20%	100.57%	100.00%	-
NAPS	1.4457	1.2164	0.9772	0.7907	0.7365	0.7165	0.6855	64.38%
YoY %	18.85%	24.48%	23.59%	7.36%	2.79%	4.52%	-	-
Horiz. %	210.90%	177.45%	142.55%	115.35%	107.44%	104.52%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
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	13.27	19.48	40.72	47.87	29.77	23.15	24.84	-34.13%
YoY %	-31.88%	-52.16%	-14.94%	60.80%	28.60%	-6.80%	-	-
Horiz. %	53.42%	78.42%	163.93%	192.71%	119.85%	93.20%	100.00%	-
P/EPS	27.27	41.42	100.58	200.44	200.35	152.02	169.67	-70.40%
YoY %	-34.16%	-58.82%	-49.82%	0.04%	31.79%	-10.40%	-	-
Horiz. %	16.07%	24.41%	59.28%	118.14%	118.08%	89.60%	100.00%	-
EY	3.67	2.41	0.99	0.50	0.50	0.66	0.59	237.85%
YoY %	52.28%	143.43%	98.00%	0.00%	-24.24%	11.86%	-	-
Horiz. %	622.03%	408.47%	167.80%	84.75%	84.75%	111.86%	100.00%	-
DY	1.98	0.79	0.24	0.16	0.30	0.33	0.34	223.33%
YoY %	150.63%	229.17%	50.00%	-46.67%	-9.09%	-2.94%	-	-
Horiz. %	582.35%	232.35%	70.59%	47.06%	88.24%	97.06%	100.00%	-
P/NAPS	6.16	9.95	16.36	16.25	9.17	7.51	7.50	-12.28%
YoY %	-38.09%	-39.18%	0.68%	77.21%	22.10%	0.13%	-	-
Horiz. %	82.13%	132.67%	218.13%	216.67%	122.27%	100.13%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
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	14.76	20.86	45.95	73.12	39.50	25.34	25.88	-31.20%
YoY %	-29.24%	-54.60%	-37.16%	85.11%	55.88%	-2.09%	-	-
Horiz. %	57.03%	80.60%	177.55%	282.53%	152.63%	97.91%	100.00%	-
P/EPS	30.32	44.35	113.49	306.21	265.87	166.45	176.78	-69.09%
YoY %	-31.63%	-60.92%	-62.94%	15.17%	59.73%	-5.84%	-	-
Horiz. %	17.15%	25.09%	64.20%	173.22%	150.40%	94.16%	100.00%	-
EY	3.30	2.25	0.88	0.33	0.38	0.60	0.57	222.07%
YoY %	46.67%	155.68%	166.67%	-13.16%	-36.67%	5.26%	-	-
Horiz. %	578.95%	394.74%	154.39%	57.89%	66.67%	105.26%	100.00%	-
DY	1.78	0.74	0.21	0.11	0.22	0.30	0.33	207.25%
YoY %	140.54%	252.38%	90.91%	-50.00%	-26.67%	-9.09%	-	-
Horiz. %	539.39%	224.24%	63.64%	33.33%	66.67%	90.91%	100.00%	-
P/NAPS	6.85	10.66	18.46	24.83	12.17	8.22	7.81	-8.36%
YoY %	-35.74%	-42.25%	-25.65%	104.03%	48.05%	5.25%	-	-
Horiz. %	87.71%	136.49%	236.36%	317.93%	155.83%	105.25%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-03 15:40:00

TURTLE SYSTEM 55

10 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

PTRANS

PERAK TRANSIT BERHAD

317

HLIND

HONG LEONG INDUSTRIES BHD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

MYEG

MY E.G. SERVICES BHD

207

YTL

YTL CORPORATION BHD

171

PBBANK

PUBLIC BANK BHD

164

TENAGA

TENAGA NASIONAL BHD

150

DNEX

DAGANG NEXCHANGE BERHAD

145

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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