[HARTA] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

02-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- -59.55%

YoY- 67.72%

Quarter Report

HHB_announcement_2Q FY2022 result_20211102.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Quarter Result
Revenue	845,673	968,693	1,005,429	2,011,330	3,902,834	2,299,858	2,129,901	-46.07%
YoY %	-12.70%	-3.65%	-50.01%	-48.46%	69.70%	7.98%	-	-
Horiz. %	39.70%	45.48%	47.21%	94.43%	183.24%	107.98%	100.00%	-
PBT	134,138	218,376	352,393	1,187,351	2,879,093	1,511,790	1,345,873	-78.59%
YoY %	-38.57%	-38.03%	-70.32%	-58.76%	90.44%	12.33%	-	-
Horiz. %	9.97%	16.23%	26.18%	88.22%	213.92%	112.33%	100.00%	-
Tax	-43,253	-408,113	-96,338	-273,316	-616,828	-386,716	-338,046	-74.70%
YoY %	89.40%	-323.63%	64.75%	55.69%	-59.50%	-14.40%	-	-
Horiz. %	12.80%	120.73%	28.50%	80.85%	182.47%	114.40%	100.00%	-
NP	90,885	-189,737	256,055	914,035	2,262,265	1,125,074	1,007,827	-79.97%
YoY %	147.90%	-174.10%	-71.99%	-59.60%	101.08%	11.63%	-	-
Horiz. %	9.02%	-18.83%	25.41%	90.69%	224.47%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,280	-197,904	259,060	914,009	2,259,536	1,119,093	1,001,640	-80.28%
YoY %	144.61%	-176.39%	-71.66%	-59.55%	101.91%	11.73%	-	-
Horiz. %	8.81%	-19.76%	25.86%	91.25%	225.58%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.25%	186.89%	27.34%	23.02%	21.42%	25.58%	25.12%	-
YoY %	-82.74%	583.58%	18.77%	7.47%	-16.26%	1.83%	-	-
Horiz. %	128.38%	743.99%	108.84%	91.64%	85.27%	101.83%	100.00%	-
Total Cost	754,788	1,158,430	749,374	1,097,295	1,640,569	1,174,784	1,122,074	-23.28%
YoY %	-34.84%	54.59%	-31.71%	-33.11%	39.65%	4.70%	-	-
Horiz. %	67.27%	103.24%	66.78%	97.79%	146.21%	104.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.68%	-11.77%	-14.15%	3.64%	31.79%	18.85%	-	-
Horiz. %	122.13%	122.97%	139.37%	162.34%	156.64%	118.85%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	119,611	119,626	505,870	1,203,253	675,294	604,891	329,785	-49.23%
YoY %	-0.01%	-76.35%	-57.96%	78.18%	11.64%	83.42%	-	-
Horiz. %	36.27%	36.27%	153.39%	364.86%	204.77%	183.42%	100.00%	-
Div Payout %	135.49%	0.00%	195.27%	131.65%	29.89%	54.05%	32.92%	-
YoY %	0.00%	0.00%	48.33%	340.45%	-44.70%	64.19%	-	-
Horiz. %	411.57%	0.00%	593.17%	399.91%	90.80%	164.19%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
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%
YoY %	-0.68%	-11.77%	-14.15%	3.64%	31.79%	18.85%	-	-
Horiz. %	122.13%	122.97%	139.37%	162.34%	156.64%	118.85%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	10.75%	-19.59%	25.47%	45.44%	57.96%	48.92%	47.32%	-
YoY %	154.87%	-176.91%	-43.95%	-21.60%	18.48%	3.38%	-	-
Horiz. %	22.72%	-41.40%	53.83%	96.03%	122.49%	103.38%	100.00%	-
ROE	1.73%	-3.86%	4.46%	13.50%	34.60%	22.58%	24.02%	-
YoY %	144.82%	-186.55%	-66.96%	-60.98%	53.23%	-6.00%	-	-
Horiz. %	7.20%	-16.07%	18.57%	56.20%	144.05%	94.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	24.75	28.34	29.42	58.84	114.14	67.30	62.32	-46.06%
YoY %	-12.67%	-3.67%	-50.00%	-48.45%	69.60%	7.99%	-	-
Horiz. %	39.71%	45.47%	47.21%	94.42%	183.15%	107.99%	100.00%	-
EPS	2.58	-5.79	7.58	26.74	66.08	32.75	29.31	-80.29%
YoY %	144.56%	-176.39%	-71.65%	-59.53%	101.77%	11.74%	-	-
Horiz. %	8.80%	-19.75%	25.86%	91.23%	225.45%	111.74%	100.00%	-
DPS	3.50	3.50	14.80	35.20	19.75	17.70	9.65	-49.23%
YoY %	0.00%	-76.35%	-57.95%	78.23%	11.58%	83.42%	-	-
Horiz. %	36.27%	36.27%	153.37%	364.77%	204.66%	183.42%	100.00%	-
NAPS	1.49	1.50	1.70	1.98	1.91	1.45	1.22	14.29%
YoY %	-0.67%	-11.76%	-14.14%	3.66%	31.72%	18.85%	-	-
Horiz. %	122.13%	122.95%	139.34%	162.30%	156.56%	118.85%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	24.67	28.26	29.33	58.68	113.86	67.10	62.14	-46.07%
YoY %	-12.70%	-3.65%	-50.02%	-48.46%	69.69%	7.98%	-	-
Horiz. %	39.70%	45.48%	47.20%	94.43%	183.23%	107.98%	100.00%	-
EPS	2.58	-5.77	7.56	26.67	65.92	32.65	29.22	-80.25%
YoY %	144.71%	-176.32%	-71.65%	-59.54%	101.90%	11.74%	-	-
Horiz. %	8.83%	-19.75%	25.87%	91.27%	225.60%	111.74%	100.00%	-
DPS	3.49	3.49	14.76	35.10	19.70	17.65	9.62	-49.22%
YoY %	0.00%	-76.36%	-57.95%	78.17%	11.61%	83.47%	-	-
Horiz. %	36.28%	36.28%	153.43%	364.86%	204.78%	183.47%	100.00%	-
NAPS	1.4856	1.4958	1.6953	1.9746	1.9053	1.4457	1.2164	14.29%
YoY %	-0.68%	-11.77%	-14.14%	3.64%	31.79%	18.85%	-	-
Horiz. %	122.13%	122.97%	139.37%	162.33%	156.63%	118.85%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-27.70%	-12.17%	86.41%	62.27%	-51.47%	-31.88%	-	-
Horiz. %	63.50%	87.83%	100.00%	53.64%	33.06%	68.12%	100.00%	-
P/EPS	118.46	-83.76	75.60	23.00	11.12	27.27	41.42	101.87%
YoY %	241.43%	-210.79%	228.70%	106.83%	-59.22%	-34.16%	-	-
Horiz. %	286.00%	-202.22%	182.52%	55.53%	26.85%	65.84%	100.00%	-
EY	0.84	-1.19	1.32	4.35	8.99	3.67	2.41	-50.56%
YoY %	170.59%	-190.15%	-69.66%	-51.61%	144.96%	52.28%	-	-
Horiz. %	34.85%	-49.38%	54.77%	180.50%	373.03%	152.28%	100.00%	-
DY	1.14	0.72	2.58	5.72	2.69	1.98	0.79	27.78%
YoY %	58.33%	-72.09%	-54.90%	112.64%	35.86%	150.63%	-	-
Horiz. %	144.30%	91.14%	326.58%	724.05%	340.51%	250.63%	100.00%	-
P/NAPS	2.05	3.23	3.37	3.11	3.85	6.16	9.95	-65.21%
YoY %	-36.53%	-4.15%	8.36%	-19.22%	-37.50%	-38.09%	-	-
Horiz. %	20.60%	32.46%	33.87%	31.26%	38.69%	61.91%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-26.25%	-22.00%	101.43%	63.93%	-59.62%	-29.24%	-	-
Horiz. %	54.27%	73.59%	94.34%	46.84%	28.57%	70.76%	100.00%	-
P/EPS	108.39	-75.13	76.39	21.50	10.29	30.32	44.35	81.73%
YoY %	244.27%	-198.35%	255.30%	108.94%	-66.06%	-31.63%	-	-
Horiz. %	244.40%	-169.40%	172.24%	48.48%	23.20%	68.37%	100.00%	-
EY	0.92	-1.33	1.31	4.65	9.72	3.30	2.25	-45.00%
YoY %	169.17%	-201.53%	-71.83%	-52.16%	194.55%	46.67%	-	-
Horiz. %	40.89%	-59.11%	58.22%	206.67%	432.00%	146.67%	100.00%	-
DY	1.25	0.80	2.56	6.12	2.90	1.78	0.74	41.97%
YoY %	56.25%	-68.75%	-58.17%	111.03%	62.92%	140.54%	-	-
Horiz. %	168.92%	108.11%	345.95%	827.03%	391.89%	240.54%	100.00%	-
P/NAPS	1.88	2.90	3.41	2.90	3.56	6.85	10.66	-68.65%
YoY %	-35.17%	-14.96%	17.59%	-18.54%	-48.03%	-35.74%	-	-
Horiz. %	17.64%	27.20%	31.99%	27.20%	33.40%	64.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 12:00:00

EMA 5

Hourly

SELL

2024-04-25 12:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-04-25 11:20:00

EMA 5

10 Mins

SELL

2024-04-25 11:10:00

EMA 5

10 Mins

BUY

2024-04-25 10:50:00

EMA 5

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

364

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

344

SAPNRG

SAPURA ENERGY BERHAD

289

DNEX

DAGANG NEXCHANGE BERHAD

270

YTLPOWR

YTL POWER INTERNATIONAL BHD

252

MYEG

MY E.G. SERVICES BHD

231

GENTING

GENTING BHD

203

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

182

Daily Stocks

HSI-CVW

0.245

+0.015

131,392,500

ICONIC-WA

0.025

+0.005

118,205,100

SAPNRG

0.045

0.00

116,398,200

HSI-HUS

0.13

-0.01

104,217,500

BJCORP

0.295

+0.01

103,810,200

HSI-HSZ

0.295

-0.015

91,770,300

INGENIEU

0.115

-0.015

90,898,300

EKOVEST

0.455

-0.005

71,007,700

HSI-HSW

0.04

0.00

52,299,400

FITTERS

0.05

+0.005

44,182,000

More active Stocks

NESTLE

126.80

+0.50

56,000

HEIM

23.40

+0.40

106,100

CRESNDO

3.83

+0.22

981,800

UTDPLT

26.30

+0.20

344,900

HSI-CVX

0.885

+0.155

2,000

HLFG

16.80

+0.12

130,200

TAS

0.685

+0.10

15,837,700

AHEALTH

3.20

+0.10

277,400

PANAMY

19.10

+0.10

55,800

HSI-CV5

0.56

+0.10

8,300

More gainer Stocks

MPI

29.94

-0.28

54,800

DLADY

33.24

-0.26

2,800

AMLEX

0.25

-0.18

70,000

ALLIANZ

20.94

-0.18

25,200

NVIDIA-C1

4.09

-0.17

35,600

LPI

11.88

-0.16

64,100

HSI-HUT

0.48

-0.155

20,000

PINGAN-H8

0.035

-0.125

8,500

AIRPORT

9.88

-0.12

5,723,500

UWC

3.16

-0.12

656,600

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