[HARTA] QoQ Quarter Result on 30-Jun-2022 [#1]

Announcement Date
09-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 144.61%
YoY- -96.09%
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 845,673 968,693 1,005,429 2,011,330 3,902,834 2,299,858 2,129,901 -46.07%
PBT 134,138 218,376 352,393 1,187,351 2,879,093 1,511,790 1,345,873 -78.59%
Tax -43,253 -408,113 -96,338 -273,316 -616,828 -386,716 -338,046 -74.70%
NP 90,885 -189,737 256,055 914,035 2,262,265 1,125,074 1,007,827 -79.97%
-
NP to SH 88,280 -197,904 259,060 914,009 2,259,536 1,119,093 1,001,640 -80.28%
-
Tax Rate 32.25% 186.89% 27.34% 23.02% 21.42% 25.58% 25.12% -
Total Cost 754,788 1,158,430 749,374 1,097,295 1,640,569 1,174,784 1,122,074 -23.28%
-
Net Worth 5,092,018 5,126,848 5,810,669 6,768,299 6,530,696 4,955,328 4,169,311 14.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 119,611 119,626 505,870 1,203,253 675,294 604,891 329,785 -49.23%
Div Payout % 135.49% 0.00% 195.27% 131.65% 29.89% 54.05% 32.92% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,092,018 5,126,848 5,810,669 6,768,299 6,530,696 4,955,328 4,169,311 14.29%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 3,427,606 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.75% -19.59% 25.47% 45.44% 57.96% 48.92% 47.32% -
ROE 1.73% -3.86% 4.46% 13.50% 34.60% 22.58% 24.02% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.75 28.34 29.42 58.84 114.14 67.30 62.32 -46.06%
EPS 2.58 -5.79 7.58 26.74 66.08 32.75 29.31 -80.29%
DPS 3.50 3.50 14.80 35.20 19.75 17.70 9.65 -49.23%
NAPS 1.49 1.50 1.70 1.98 1.91 1.45 1.22 14.29%
Adjusted Per Share Value based on latest NOSH - 3,427,606
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.67 28.26 29.33 58.68 113.86 67.10 62.14 -46.07%
EPS 2.58 -5.77 7.56 26.67 65.92 32.65 29.22 -80.25%
DPS 3.49 3.49 14.76 35.10 19.70 17.65 9.62 -49.22%
NAPS 1.4856 1.4958 1.6953 1.9746 1.9053 1.4457 1.2164 14.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.06 4.85 5.73 6.15 7.35 8.93 12.14 -
P/RPS 12.37 17.11 19.48 10.45 6.44 13.27 19.48 -26.18%
P/EPS 118.46 -83.76 75.60 23.00 11.12 27.27 41.42 101.87%
EY 0.84 -1.19 1.32 4.35 8.99 3.67 2.41 -50.56%
DY 1.14 0.72 2.58 5.72 2.69 1.98 0.79 27.78%
P/NAPS 2.05 3.23 3.37 3.11 3.85 6.16 9.95 -65.21%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 09/08/22 10/05/22 08/02/22 02/11/21 03/08/21 04/05/21 25/01/21 -
Price 2.80 4.35 5.79 5.75 6.80 9.93 13.00 -
P/RPS 11.32 15.35 19.68 9.77 5.96 14.76 20.86 -33.54%
P/EPS 108.39 -75.13 76.39 21.50 10.29 30.32 44.35 81.73%
EY 0.92 -1.33 1.31 4.65 9.72 3.30 2.25 -45.00%
DY 1.25 0.80 2.56 6.12 2.90 1.78 0.74 41.97%
P/NAPS 1.88 2.90 3.41 2.90 3.56 6.85 10.66 -68.65%

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

Post a Comment