[HARTA] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

25-Jan-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Dec-2020 [#3]

Profit Trend

QoQ- 83.8%

YoY- 725.94%

Quarter Report

HHB 3Q FY2021 Financial Results_20210125.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Quarter Result
Revenue	2,011,330	3,902,834	2,299,858	2,129,901	1,346,016	920,087	777,898	88.27%
YoY %	-48.46%	69.70%	7.98%	58.24%	46.29%	18.28%	-	-
Horiz. %	258.56%	501.72%	295.65%	273.80%	173.03%	118.28%	100.00%	-
PBT	1,187,351	2,879,093	1,511,790	1,345,873	682,961	272,819	137,575	320.20%
YoY %	-58.76%	90.44%	12.33%	97.06%	150.33%	98.31%	-	-
Horiz. %	863.06%	2,092.74%	1,098.88%	978.28%	496.43%	198.31%	100.00%	-
Tax	-273,316	-616,828	-386,716	-338,046	-133,263	-51,759	-21,864	437.80%
YoY %	55.69%	-59.50%	-14.40%	-153.67%	-157.47%	-136.73%	-	-
Horiz. %	1,250.07%	2,821.20%	1,768.73%	1,546.13%	609.51%	236.73%	100.00%	-
NP	914,035	2,262,265	1,125,074	1,007,827	549,698	221,060	115,711	296.13%
YoY %	-59.60%	101.08%	11.63%	83.34%	148.66%	91.04%	-	-
Horiz. %	789.93%	1,955.10%	972.31%	870.99%	475.06%	191.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	914,009	2,259,536	1,119,093	1,001,640	544,958	219,719	115,579	296.43%
YoY %	-59.55%	101.91%	11.73%	83.80%	148.02%	90.10%	-	-
Horiz. %	790.81%	1,954.97%	968.25%	866.63%	471.50%	190.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.02%	21.42%	25.58%	25.12%	19.51%	18.97%	15.89%	-
YoY %	7.47%	-16.26%	1.83%	28.75%	2.85%	19.38%	-	-
Horiz. %	144.87%	134.80%	160.98%	158.09%	122.78%	119.38%	100.00%	-
Total Cost	1,097,295	1,640,569	1,174,784	1,122,074	796,318	699,027	662,187	39.98%
YoY %	-33.11%	39.65%	4.70%	40.91%	13.92%	5.56%	-	-
Horiz. %	165.71%	247.75%	177.41%	169.45%	120.26%	105.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	92.88%
YoY %	3.64%	31.79%	18.85%	24.47%	23.59%	7.37%	-	-
Horiz. %	268.13%	258.72%	196.31%	165.17%	132.70%	107.37%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	1,203,253	675,294	604,891	329,785	130,261	71,143	68,996	571.32%
YoY %	78.18%	11.64%	83.42%	153.17%	83.10%	3.11%	-	-
Horiz. %	1,743.95%	978.74%	876.70%	477.98%	188.80%	103.11%	100.00%	-
Div Payout %	131.65%	29.89%	54.05%	32.92%	23.90%	32.38%	59.70%	-
YoY %	340.45%	-44.70%	64.19%	37.74%	-26.19%	-45.76%	-	-
Horiz. %	220.52%	50.07%	90.54%	55.14%	40.03%	54.24%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	2,524,266	92.88%
YoY %	3.64%	31.79%	18.85%	24.47%	23.59%	7.37%	-	-
Horiz. %	268.13%	258.72%	196.31%	165.17%	132.70%	107.37%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,388,006	3,381,714	0.90%
YoY %	0.00%	0.00%	0.00%	0.00%	1.17%	0.19%	-	-
Horiz. %	101.36%	101.36%	101.36%	101.36%	101.36%	100.19%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	45.44%	57.96%	48.92%	47.32%	40.84%	24.03%	14.87%	-
YoY %	-21.60%	18.48%	3.38%	15.87%	69.95%	61.60%	-	-
Horiz. %	305.58%	389.78%	328.98%	318.22%	274.65%	161.60%	100.00%	-
ROE	13.50%	34.60%	22.58%	24.02%	16.27%	8.11%	4.58%	-
YoY %	-60.98%	53.23%	-6.00%	47.63%	100.62%	77.07%	-	-
Horiz. %	294.76%	755.46%	493.01%	524.45%	355.24%	177.07%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	58.84	114.14	67.30	62.32	39.78	27.16	23.11	86.35%
YoY %	-48.45%	69.60%	7.99%	56.66%	46.47%	17.52%	-	-
Horiz. %	254.61%	493.90%	291.22%	269.67%	172.13%	117.52%	100.00%	-
EPS	26.74	66.08	32.75	29.31	15.95	6.49	3.43	292.67%
YoY %	-59.53%	101.77%	11.74%	83.76%	145.76%	89.21%	-	-
Horiz. %	779.59%	1,926.53%	954.81%	854.52%	465.01%	189.21%	100.00%	-
DPS	35.20	19.75	17.70	9.65	3.85	2.10	2.05	564.41%
YoY %	78.23%	11.58%	83.42%	150.65%	83.33%	2.44%	-	-
Horiz. %	1,717.07%	963.41%	863.41%	470.73%	187.80%	102.44%	100.00%	-
NAPS	1.98	1.91	1.45	1.22	0.99	0.80	0.75	90.90%
YoY %	3.66%	31.72%	18.85%	23.23%	23.75%	6.67%	-	-
Horiz. %	264.00%	254.67%	193.33%	162.67%	132.00%	106.67%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	58.68	113.86	67.10	62.14	39.27	26.84	22.70	88.24%
YoY %	-48.46%	69.69%	7.98%	58.24%	46.31%	18.24%	-	-
Horiz. %	258.50%	501.59%	295.59%	273.74%	173.00%	118.24%	100.00%	-
EPS	26.67	65.92	32.65	29.22	15.90	6.41	3.37	296.62%
YoY %	-59.54%	101.90%	11.74%	83.77%	148.05%	90.21%	-	-
Horiz. %	791.39%	1,956.08%	968.84%	867.06%	471.81%	190.21%	100.00%	-
DPS	35.10	19.70	17.65	9.62	3.80	2.08	2.01	571.92%
YoY %	78.17%	11.61%	83.47%	153.16%	82.69%	3.48%	-	-
Horiz. %	1,746.27%	980.10%	878.11%	478.61%	189.05%	103.48%	100.00%	-
NAPS	1.9746	1.9053	1.4457	1.2164	0.9772	0.7907	0.7365	92.87%
YoY %	3.64%	31.79%	18.85%	24.48%	23.59%	7.36%	-	-
Horiz. %	268.11%	258.70%	196.29%	165.16%	132.68%	107.36%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	6.15	7.35	8.93	12.14	16.20	13.00	6.88	-
P/RPS	10.45	6.44	13.27	19.48	40.72	47.87	29.77	-50.20%
YoY %	62.27%	-51.47%	-31.88%	-52.16%	-14.94%	60.80%	-	-
Horiz. %	35.10%	21.63%	44.58%	65.44%	136.78%	160.80%	100.00%	-
P/EPS	23.00	11.12	27.27	41.42	100.58	200.44	200.35	-76.34%
YoY %	106.83%	-59.22%	-34.16%	-58.82%	-49.82%	0.04%	-	-
Horiz. %	11.48%	5.55%	13.61%	20.67%	50.20%	100.04%	100.00%	-
EY	4.35	8.99	3.67	2.41	0.99	0.50	0.50	322.44%
YoY %	-51.61%	144.96%	52.28%	143.43%	98.00%	0.00%	-	-
Horiz. %	870.00%	1,798.00%	734.00%	482.00%	198.00%	100.00%	100.00%	-
DY	5.72	2.69	1.98	0.79	0.24	0.16	0.30	612.42%
YoY %	112.64%	35.86%	150.63%	229.17%	50.00%	-46.67%	-	-
Horiz. %	1,906.67%	896.67%	660.00%	263.33%	80.00%	53.33%	100.00%	-
P/NAPS	3.11	3.85	6.16	9.95	16.36	16.25	9.17	-51.33%
YoY %	-19.22%	-37.50%	-38.09%	-39.18%	0.68%	77.21%	-	-
Horiz. %	33.91%	41.98%	67.18%	108.51%	178.41%	177.21%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	02/11/21	03/08/21	04/05/21	25/01/21	27/10/20	04/08/20	18/05/20	-
Price	5.75	6.80	9.93	13.00	18.28	19.86	9.13	-
P/RPS	9.77	5.96	14.76	20.86	45.95	73.12	39.50	-60.56%
YoY %	63.93%	-59.62%	-29.24%	-54.60%	-37.16%	85.11%	-	-
Horiz. %	24.73%	15.09%	37.37%	52.81%	116.33%	185.11%	100.00%	-
P/EPS	21.50	10.29	30.32	44.35	113.49	306.21	265.87	-81.27%
YoY %	108.94%	-66.06%	-31.63%	-60.92%	-62.94%	15.17%	-	-
Horiz. %	8.09%	3.87%	11.40%	16.68%	42.69%	115.17%	100.00%	-
EY	4.65	9.72	3.30	2.25	0.88	0.33	0.38	430.21%
YoY %	-52.16%	194.55%	46.67%	155.68%	166.67%	-13.16%	-	-
Horiz. %	1,223.68%	2,557.89%	868.42%	592.11%	231.58%	86.84%	100.00%	-
DY	6.12	2.90	1.78	0.74	0.21	0.11	0.22	816.23%
YoY %	111.03%	62.92%	140.54%	252.38%	90.91%	-50.00%	-	-
Horiz. %	2,781.82%	1,318.18%	809.09%	336.36%	95.45%	50.00%	100.00%	-
P/NAPS	2.90	3.56	6.85	10.66	18.46	24.83	12.17	-61.53%
YoY %	-18.54%	-48.03%	-35.74%	-42.25%	-25.65%	104.03%	-	-
Horiz. %	23.83%	29.25%	56.29%	87.59%	151.68%	204.03%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:55:00

EMA 5

5 Mins

BUY

2024-05-10 16:40:00

OBV

5 Mins

SELL

2024-05-10 16:20:00

EMA 5

5 Mins

SELL

2024-05-10 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 16:20:00

TURTLE SYSTEM 55

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

575

PTRANS

PERAK TRANSIT BERHAD

571

HLIND

HONG LEONG INDUSTRIES BHD

550

VSTECS

VSTECS BERHAD

409

GENTING

GENTING BHD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

350

MYEG

MY E.G. SERVICES BHD

349

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

330

TOPGLOV

TOP GLOVE CORPORATION BHD

320

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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