[HARTA] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

04-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 11.73%

YoY- 868.25%

Quarter Report

HHB_announcement_4QFY2021 result_20210504.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Quarter Result
Revenue	1,005,429	2,011,330	3,902,834	2,299,858	2,129,901	1,346,016	920,087	6.07%
YoY %	-50.01%	-48.46%	69.70%	7.98%	58.24%	46.29%	-	-
Horiz. %	109.28%	218.60%	424.18%	249.96%	231.49%	146.29%	100.00%	-
PBT	352,393	1,187,351	2,879,093	1,511,790	1,345,873	682,961	272,819	18.54%
YoY %	-70.32%	-58.76%	90.44%	12.33%	97.06%	150.33%	-	-
Horiz. %	129.17%	435.22%	1,055.31%	554.14%	493.32%	250.33%	100.00%	-
Tax	-96,338	-273,316	-616,828	-386,716	-338,046	-133,263	-51,759	51.14%
YoY %	64.75%	55.69%	-59.50%	-14.40%	-153.67%	-157.47%	-	-
Horiz. %	186.13%	528.06%	1,191.73%	747.15%	653.12%	257.47%	100.00%	-
NP	256,055	914,035	2,262,265	1,125,074	1,007,827	549,698	221,060	10.26%
YoY %	-71.99%	-59.60%	101.08%	11.63%	83.34%	148.66%	-	-
Horiz. %	115.83%	413.48%	1,023.37%	508.95%	455.91%	248.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,060	914,009	2,259,536	1,119,093	1,001,640	544,958	219,719	11.57%
YoY %	-71.66%	-59.55%	101.91%	11.73%	83.80%	148.02%	-	-
Horiz. %	117.91%	415.99%	1,028.38%	509.33%	455.87%	248.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	23.02%	21.42%	25.58%	25.12%	19.51%	18.97%	-
YoY %	18.77%	7.47%	-16.26%	1.83%	28.75%	2.85%	-	-
Horiz. %	144.12%	121.35%	112.92%	134.84%	132.42%	102.85%	100.00%	-
Total Cost	749,374	1,097,295	1,640,569	1,174,784	1,122,074	796,318	699,027	4.73%
YoY %	-31.71%	-33.11%	39.65%	4.70%	40.91%	13.92%	-	-
Horiz. %	107.20%	156.97%	234.69%	168.06%	160.52%	113.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,810,669	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	66.03%
YoY %	-14.15%	3.64%	31.79%	18.85%	24.47%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.97%	182.84%	153.84%	123.59%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	505,870	1,203,253	675,294	604,891	329,785	130,261	71,143	268.45%
YoY %	-57.96%	78.18%	11.64%	83.42%	153.17%	83.10%	-	-
Horiz. %	711.06%	1,691.32%	949.21%	850.25%	463.55%	183.10%	100.00%	-
Div Payout %	195.27%	131.65%	29.89%	54.05%	32.92%	23.90%	32.38%	-
YoY %	48.33%	340.45%	-44.70%	64.19%	37.74%	-26.19%	-	-
Horiz. %	603.06%	406.58%	92.31%	166.92%	101.67%	73.81%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	5,810,669	6,768,299	6,530,696	4,955,328	4,169,311	3,349,579	2,710,213	66.03%
YoY %	-14.15%	3.64%	31.79%	18.85%	24.47%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.97%	182.84%	153.84%	123.59%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,427,606	3,388,006	0.77%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.17%	-	-
Horiz. %	101.17%	101.17%	101.17%	101.17%	101.17%	101.17%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	25.47%	45.44%	57.96%	48.92%	47.32%	40.84%	24.03%	-
YoY %	-43.95%	-21.60%	18.48%	3.38%	15.87%	69.95%	-	-
Horiz. %	105.99%	189.10%	241.20%	203.58%	196.92%	169.95%	100.00%	-
ROE	4.46%	13.50%	34.60%	22.58%	24.02%	16.27%	8.11%	-
YoY %	-66.96%	-60.98%	53.23%	-6.00%	47.63%	100.62%	-	-
Horiz. %	54.99%	166.46%	426.63%	278.42%	296.18%	200.62%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	29.42	58.84	114.14	67.30	62.32	39.78	27.16	5.45%
YoY %	-50.00%	-48.45%	69.60%	7.99%	56.66%	46.47%	-	-
Horiz. %	108.32%	216.64%	420.25%	247.79%	229.46%	146.47%	100.00%	-
EPS	7.58	26.74	66.08	32.75	29.31	15.95	6.49	10.87%
YoY %	-71.65%	-59.53%	101.77%	11.74%	83.76%	145.76%	-	-
Horiz. %	116.80%	412.02%	1,018.18%	504.62%	451.62%	245.76%	100.00%	-
DPS	14.80	35.20	19.75	17.70	9.65	3.85	2.10	266.28%
YoY %	-57.95%	78.23%	11.58%	83.42%	150.65%	83.33%	-	-
Horiz. %	704.76%	1,676.19%	940.48%	842.86%	459.52%	183.33%	100.00%	-
NAPS	1.70	1.98	1.91	1.45	1.22	0.99	0.80	65.06%
YoY %	-14.14%	3.66%	31.72%	18.85%	23.23%	23.75%	-	-
Horiz. %	212.50%	247.50%	238.75%	181.25%	152.50%	123.75%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,427,606
RPS	29.33	58.68	113.86	67.10	62.14	39.27	26.84	6.07%
YoY %	-50.02%	-48.46%	69.69%	7.98%	58.24%	46.31%	-	-
Horiz. %	109.28%	218.63%	424.22%	250.00%	231.52%	146.31%	100.00%	-
EPS	7.56	26.67	65.92	32.65	29.22	15.90	6.41	11.59%
YoY %	-71.65%	-59.54%	101.90%	11.74%	83.77%	148.05%	-	-
Horiz. %	117.94%	416.07%	1,028.39%	509.36%	455.85%	248.05%	100.00%	-
DPS	14.76	35.10	19.70	17.65	9.62	3.80	2.08	267.95%
YoY %	-57.95%	78.17%	11.61%	83.47%	153.16%	82.69%	-	-
Horiz. %	709.62%	1,687.50%	947.12%	848.56%	462.50%	182.69%	100.00%	-
NAPS	1.6953	1.9746	1.9053	1.4457	1.2164	0.9772	0.7907	66.04%
YoY %	-14.14%	3.64%	31.79%	18.85%	24.48%	23.59%	-	-
Horiz. %	214.40%	249.73%	240.96%	182.84%	153.84%	123.59%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.73	6.15	7.35	8.93	12.14	16.20	13.00	-
P/RPS	19.48	10.45	6.44	13.27	19.48	40.72	47.87	-44.99%
YoY %	86.41%	62.27%	-51.47%	-31.88%	-52.16%	-14.94%	-	-
Horiz. %	40.69%	21.83%	13.45%	27.72%	40.69%	85.06%	100.00%	-
P/EPS	75.60	23.00	11.12	27.27	41.42	100.58	200.44	-47.70%
YoY %	228.70%	106.83%	-59.22%	-34.16%	-58.82%	-49.82%	-	-
Horiz. %	37.72%	11.47%	5.55%	13.61%	20.66%	50.18%	100.00%	-
EY	1.32	4.35	8.99	3.67	2.41	0.99	0.50	90.67%
YoY %	-69.66%	-51.61%	144.96%	52.28%	143.43%	98.00%	-	-
Horiz. %	264.00%	870.00%	1,798.00%	734.00%	482.00%	198.00%	100.00%	-
DY	2.58	5.72	2.69	1.98	0.79	0.24	0.16	535.03%
YoY %	-54.90%	112.64%	35.86%	150.63%	229.17%	50.00%	-	-
Horiz. %	1,612.50%	3,575.00%	1,681.25%	1,237.50%	493.75%	150.00%	100.00%	-
P/NAPS	3.37	3.11	3.85	6.16	9.95	16.36	16.25	-64.86%
YoY %	8.36%	-19.22%	-37.50%	-38.09%	-39.18%	0.68%	-	-
Horiz. %	20.74%	19.14%	23.69%	37.91%	61.23%	100.68%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	08/02/22	02/11/21	03/08/21	04/05/21	25/01/21	27/10/20	04/08/20	-
Price	5.79	5.75	6.80	9.93	13.00	18.28	19.86	-
P/RPS	19.68	9.77	5.96	14.76	20.86	45.95	73.12	-58.21%
YoY %	101.43%	63.93%	-59.62%	-29.24%	-54.60%	-37.16%	-	-
Horiz. %	26.91%	13.36%	8.15%	20.19%	28.53%	62.84%	100.00%	-
P/EPS	76.39	21.50	10.29	30.32	44.35	113.49	306.21	-60.27%
YoY %	255.30%	108.94%	-66.06%	-31.63%	-60.92%	-62.94%	-	-
Horiz. %	24.95%	7.02%	3.36%	9.90%	14.48%	37.06%	100.00%	-
EY	1.31	4.65	9.72	3.30	2.25	0.88	0.33	150.08%
YoY %	-71.83%	-52.16%	194.55%	46.67%	155.68%	166.67%	-	-
Horiz. %	396.97%	1,409.09%	2,945.45%	1,000.00%	681.82%	266.67%	100.00%	-
DY	2.56	6.12	2.90	1.78	0.74	0.21	0.11	710.47%
YoY %	-58.17%	111.03%	62.92%	140.54%	252.38%	90.91%	-	-
Horiz. %	2,327.27%	5,563.64%	2,636.36%	1,618.18%	672.73%	190.91%	100.00%	-
P/NAPS	3.41	2.90	3.56	6.85	10.66	18.46	24.83	-73.28%
YoY %	17.59%	-18.54%	-48.03%	-35.74%	-42.25%	-25.65%	-	-
Horiz. %	13.73%	11.68%	14.34%	27.59%	42.93%	74.35%	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 10:50:00

EMA 5

10 Mins

SELL

2024-04-25 10:20:00

ADX

10 Mins

SELL

2024-04-25 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 10:00:00

EMA 5

10 Mins

BUY

2024-04-25 10:00:00

ADX

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

346

SAPNRG

SAPURA ENERGY BERHAD

278

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

203

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

182

Daily Stocks

SAPNRG

0.045

0.00

108,544,200

HSI-CVW

0.26

+0.03

93,013,100

HSI-HUS

0.12

-0.02

86,047,500

HSI-HSZ

0.27

-0.04

69,728,700

ICONIC-WA

0.03

+0.01

66,788,500

BJCORP

0.31

+0.025

64,611,200

EKOVEST

0.45

-0.01

52,143,600

HSI-HSW

0.035

-0.005

48,080,600

ICONIC

0.085

-0.005

38,493,500

HSI-CVB

0.095

+0.025

33,843,600

More active Stocks

NESTLE

126.80

+0.50

16,600

HEIM

23.32

+0.32

58,700

UTDPLT

26.30

+0.20

159,200

PANAMY

19.20

+0.20

27,400

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.74

+0.13

432,000

AEONCR

7.38

+0.13

304,400

GASMSIA

3.63

+0.10

205,200

HSI-CV5

0.56

+0.10

8,300

6.44

+0.09

5,034,100

More gainer Stocks

DLADY

33.20

-0.30

2,000

NVIDIA-C1

3.99

-0.27

1,400

MPI

29.96

-0.26

17,200

ALLIANZ

20.94

-0.18

20,900

UWC

3.13

-0.15

360,700

LPI

11.90

-0.14

28,900

KUAISHO-C17

0.08

-0.12

58,800

PMETAL

5.40

-0.11

1,059,900

TOCEAN

1.45

-0.10

4,400

UMCCA

4.95

-0.10

300

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