[HARTA] QoQ TTM 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- 28.9%

YoY- 31.75%

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
TTM Result
Revenue	6,695,862	5,173,902	3,840,551	3,203,959	2,923,973	2,829,964	2,756,807	80.59%
YoY %	29.42%	34.72%	19.87%	9.58%	3.32%	2.65%	-	-
Horiz. %	242.88%	187.68%	139.31%	116.22%	106.06%	102.65%	100.00%	-
PBT	3,813,443	2,439,228	1,253,052	707,418	556,253	532,358	522,662	275.72%
YoY %	56.34%	94.66%	77.13%	27.18%	4.49%	1.86%	-	-
Horiz. %	729.62%	466.69%	239.74%	135.35%	106.43%	101.86%	100.00%	-
Tax	-909,784	-544,932	-244,922	-144,780	-120,421	-120,823	-113,453	300.12%
YoY %	-66.95%	-122.49%	-69.17%	-20.23%	0.33%	-6.50%	-	-
Horiz. %	801.90%	480.32%	215.88%	127.61%	106.14%	106.50%	100.00%	-
NP	2,903,659	1,894,296	1,008,130	562,638	435,832	411,535	409,209	268.82%
YoY %	53.28%	87.90%	79.18%	29.10%	5.90%	0.57%	-	-
Horiz. %	709.58%	462.92%	246.36%	137.49%	106.51%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,885,410	1,881,896	1,001,529	560,438	434,782	410,563	409,045	267.37%
YoY %	53.32%	87.90%	78.70%	28.90%	5.90%	0.37%	-	-
Horiz. %	705.40%	460.07%	244.85%	137.01%	106.29%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	22.34%	19.55%	20.47%	21.65%	22.70%	21.71%	-
YoY %	6.80%	14.27%	-4.49%	-5.45%	-4.63%	4.56%	-	-
Horiz. %	109.90%	102.90%	90.05%	94.29%	99.72%	104.56%	100.00%	-
Total Cost	3,792,203	3,279,606	2,832,421	2,641,321	2,488,141	2,418,429	2,347,598	37.63%
YoY %	15.63%	15.79%	7.24%	6.16%	2.88%	3.02%	-	-
Horiz. %	161.54%	139.70%	120.65%	112.51%	105.99%	103.02%	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	1,136,082	600,186	330,958	261,118	253,627	247,826	260,404	166.75%
YoY %	89.29%	81.35%	26.75%	2.95%	2.34%	-4.83%	-	-
Horiz. %	436.28%	230.48%	127.09%	100.27%	97.40%	95.17%	100.00%	-
Div Payout %	39.37%	31.89%	33.05%	46.59%	58.33%	60.36%	63.66%	-
YoY %	23.46%	-3.51%	-29.06%	-20.13%	-3.36%	-5.18%	-	-
Horiz. %	61.84%	50.09%	51.92%	73.19%	91.63%	94.82%	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	43.36%	36.61%	26.25%	17.56%	14.91%	14.54%	14.84%	-
YoY %	18.44%	39.47%	49.49%	17.77%	2.54%	-2.02%	-	-
Horiz. %	292.18%	246.70%	176.89%	118.33%	100.47%	97.98%	100.00%	-
ROE	58.23%	45.14%	29.90%	20.68%	17.22%	16.72%	17.41%	-
YoY %	29.00%	50.97%	44.58%	20.09%	2.99%	-3.96%	-	-
Horiz. %	334.46%	259.28%	171.74%	118.78%	98.91%	96.04%	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	195.93	151.40	113.51	94.57	86.88	84.12	82.13	78.44%
YoY %	29.41%	33.38%	20.03%	8.85%	3.28%	2.42%	-	-
Horiz. %	238.56%	184.34%	138.21%	115.15%	105.78%	102.42%	100.00%	-
EPS	84.43	55.07	29.60	16.54	12.92	12.20	12.19	262.92%
YoY %	53.31%	86.05%	78.96%	28.02%	5.90%	0.08%	-	-
Horiz. %	692.62%	451.76%	242.82%	135.68%	105.99%	100.08%	100.00%	-
DPS	33.30	17.65	9.80	7.75	7.55	7.40	7.80	162.93%
YoY %	88.67%	80.10%	26.45%	2.65%	2.03%	-5.13%	-	-
Horiz. %	426.92%	226.28%	125.64%	99.36%	96.79%	94.87%	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	195.35	150.95	112.05	93.48	85.31	82.56	80.43	80.59%
YoY %	29.41%	34.72%	19.87%	9.58%	3.33%	2.65%	-	-
Horiz. %	242.88%	187.68%	139.31%	116.23%	106.07%	102.65%	100.00%	-
EPS	84.18	54.90	29.22	16.35	12.68	11.98	11.93	267.44%
YoY %	53.33%	87.89%	78.72%	28.94%	5.84%	0.42%	-	-
Horiz. %	705.62%	460.18%	244.93%	137.05%	106.29%	100.42%	100.00%	-
DPS	33.15	17.51	9.66	7.62	7.40	7.23	7.60	166.72%
YoY %	89.32%	81.26%	26.77%	2.97%	2.35%	-4.87%	-	-
Horiz. %	436.18%	230.39%	127.11%	100.26%	97.37%	95.13%	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	4.56	8.02	14.27	13.75	7.92	6.51	6.39	-20.12%
YoY %	-43.14%	-43.80%	3.78%	73.61%	21.66%	1.88%	-	-
Horiz. %	71.36%	125.51%	223.32%	215.18%	123.94%	101.88%	100.00%	-
P/EPS	10.58	22.05	54.73	78.58	53.26	44.91	43.08	-60.74%
YoY %	-52.02%	-59.71%	-30.35%	47.54%	18.59%	4.25%	-	-
Horiz. %	24.56%	51.18%	127.04%	182.40%	123.63%	104.25%	100.00%	-
EY	9.45	4.54	1.83	1.27	1.88	2.23	2.32	154.83%
YoY %	108.15%	148.09%	44.09%	-32.45%	-15.70%	-3.88%	-	-
Horiz. %	407.33%	195.69%	78.88%	54.74%	81.03%	96.12%	100.00%	-
DY	3.73	1.45	0.60	0.60	1.10	1.35	1.49	84.26%
YoY %	157.24%	141.67%	0.00%	-45.45%	-18.52%	-9.40%	-	-
Horiz. %	250.34%	97.32%	40.27%	40.27%	73.83%	90.60%	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	19.94	9.13	6.00	5.47	-
P/RPS	5.07	8.59	16.10	21.08	10.51	7.13	6.66	-16.61%
YoY %	-40.98%	-46.65%	-23.62%	100.57%	47.41%	7.06%	-	-
Horiz. %	76.13%	128.98%	241.74%	316.52%	157.81%	107.06%	100.00%	-
P/EPS	11.76	23.61	61.75	120.53	70.68	49.17	44.89	-59.02%
YoY %	-50.19%	-61.77%	-48.77%	70.53%	43.75%	9.53%	-	-
Horiz. %	26.20%	52.60%	137.56%	268.50%	157.45%	109.53%	100.00%	-
EY	8.50	4.24	1.62	0.83	1.41	2.03	2.23	143.81%
YoY %	100.47%	161.73%	95.18%	-41.13%	-30.54%	-8.97%	-	-
Horiz. %	381.17%	190.13%	72.65%	37.22%	63.23%	91.03%	100.00%	-
DY	3.35	1.36	0.54	0.39	0.83	1.23	1.43	76.29%
YoY %	146.32%	151.85%	38.46%	-53.01%	-32.52%	-13.99%	-	-
Horiz. %	234.27%	95.10%	37.76%	27.27%	58.04%	86.01%	100.00%	-
P/NAPS	6.85	10.66	18.46	24.93	12.17	8.22	7.81	-8.36%
YoY %	-35.74%	-42.25%	-25.95%	104.85%	48.05%	5.25%	-	-
Horiz. %	87.71%	136.49%	236.36%	319.21%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:40:00

OBV

5 Mins

SELL

2024-05-14 16:00:00

EMA 5

Hourly

SELL

2024-05-14 15:25:00

OBV

5 Mins

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-14 15:00:00

TURTLE SYSTEM 55

Hourly

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

SENDAI

EVERSENDAI CORPORATION BERHAD

422

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

PTRANS

PERAK TRANSIT BERHAD

379

MPI

MALAYSIAN PACIFIC INDUSTRIES

378

HLIND

HONG LEONG INDUSTRIES BHD

360

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

277

SAPNRG

SAPURA ENERGY BERHAD

250

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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