[HARTA] QoQ TTM 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- 53.32%

YoY- 563.65%

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
TTM Result
Revenue	9,219,451	10,343,923	9,678,609	6,695,862	5,173,902	3,840,551	3,203,959	101.91%
YoY %	-10.87%	6.87%	44.55%	29.42%	34.72%	19.87%	-	-
Horiz. %	287.75%	322.85%	302.08%	208.99%	161.48%	119.87%	100.00%	-
PBT	5,930,627	6,924,107	6,419,717	3,813,443	2,439,228	1,253,052	707,418	311.08%
YoY %	-14.35%	7.86%	68.34%	56.34%	94.66%	77.13%	-	-
Horiz. %	838.35%	978.79%	907.49%	539.07%	344.81%	177.13%	100.00%	-
Tax	-1,373,198	-1,614,906	-1,474,853	-909,784	-544,932	-244,922	-144,780	346.24%
YoY %	14.97%	-9.50%	-62.11%	-66.95%	-122.49%	-69.17%	-	-
Horiz. %	948.47%	1,115.42%	1,018.69%	628.39%	376.39%	169.17%	100.00%	-
NP	4,557,429	5,309,201	4,944,864	2,903,659	1,894,296	1,008,130	562,638	301.79%
YoY %	-14.16%	7.37%	70.30%	53.28%	87.90%	79.18%	-	-
Horiz. %	810.01%	943.63%	878.87%	516.08%	336.68%	179.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,551,698	5,294,278	4,925,227	2,885,410	1,881,896	1,001,529	560,438	302.50%
YoY %	-14.03%	7.49%	70.69%	53.32%	87.90%	78.70%	-	-
Horiz. %	812.17%	944.67%	878.82%	514.85%	335.79%	178.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.15%	23.32%	22.97%	23.86%	22.34%	19.55%	20.47%	-
YoY %	-0.73%	1.52%	-3.73%	6.80%	14.27%	-4.49%	-	-
Horiz. %	113.09%	113.92%	112.21%	116.56%	109.14%	95.51%	100.00%	-
Total Cost	4,662,022	5,034,722	4,733,745	3,792,203	3,279,606	2,832,421	2,641,321	45.89%
YoY %	-7.40%	6.36%	24.83%	15.63%	15.79%	7.24%	-	-
Horiz. %	176.50%	190.61%	179.22%	143.57%	124.17%	107.24%	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	2,989,309	2,813,225	1,740,233	1,136,082	600,186	330,958	261,118	405.70%
YoY %	6.26%	61.66%	53.18%	89.29%	81.35%	26.75%	-	-
Horiz. %	1,144.81%	1,077.38%	666.45%	435.08%	229.85%	126.75%	100.00%	-
Div Payout %	65.67%	53.14%	35.33%	39.37%	31.89%	33.05%	46.59%	-
YoY %	23.58%	50.41%	-10.26%	23.46%	-3.51%	-29.06%	-	-
Horiz. %	140.95%	114.06%	75.83%	84.50%	68.45%	70.94%	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	49.43%	51.33%	51.09%	43.36%	36.61%	26.25%	17.56%	-
YoY %	-3.70%	0.47%	17.83%	18.44%	39.47%	49.49%	-	-
Horiz. %	281.49%	292.31%	290.95%	246.92%	208.49%	149.49%	100.00%	-
ROE	78.33%	78.22%	75.42%	58.23%	45.14%	29.90%	20.68%	-
YoY %	0.14%	3.71%	29.52%	29.00%	50.97%	44.58%	-	-
Horiz. %	378.77%	378.24%	364.70%	281.58%	218.28%	144.58%	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	269.73	302.60	283.07	195.93	151.40	113.51	94.57	100.73%
YoY %	-10.86%	6.90%	44.48%	29.41%	33.38%	20.03%	-	-
Horiz. %	285.22%	319.97%	299.32%	207.18%	160.09%	120.03%	100.00%	-
EPS	133.17	154.88	144.05	84.43	55.07	29.60	16.54	300.18%
YoY %	-14.02%	7.52%	70.61%	53.31%	86.05%	78.96%	-	-
Horiz. %	805.14%	936.40%	870.92%	510.46%	332.95%	178.96%	100.00%	-
DPS	87.45	82.30	50.95	33.30	17.65	9.80	7.75	400.86%
YoY %	6.26%	61.53%	53.00%	88.67%	80.10%	26.45%	-	-
Horiz. %	1,128.39%	1,061.94%	657.42%	429.68%	227.74%	126.45%	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	268.98	301.78	282.37	195.35	150.95	112.05	93.48	101.91%
YoY %	-10.87%	6.87%	44.55%	29.41%	34.72%	19.87%	-	-
Horiz. %	287.74%	322.83%	302.06%	208.98%	161.48%	119.87%	100.00%	-
EPS	132.80	154.46	143.69	84.18	54.90	29.22	16.35	302.52%
YoY %	-14.02%	7.50%	70.69%	53.33%	87.89%	78.72%	-	-
Horiz. %	812.23%	944.71%	878.84%	514.86%	335.78%	178.72%	100.00%	-
DPS	87.21	82.08	50.77	33.15	17.51	9.66	7.62	405.60%
YoY %	6.25%	61.67%	53.15%	89.32%	81.26%	26.77%	-	-
Horiz. %	1,144.49%	1,077.17%	666.27%	435.04%	229.79%	126.77%	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	2.12	2.03	2.60	4.56	8.02	14.27	13.75	-71.14%
YoY %	4.43%	-21.92%	-42.98%	-43.14%	-43.80%	3.78%	-	-
Horiz. %	15.42%	14.76%	18.91%	33.16%	58.33%	103.78%	100.00%	-
P/EPS	4.30	3.97	5.10	10.58	22.05	54.73	78.58	-85.50%
YoY %	8.31%	-22.16%	-51.80%	-52.02%	-59.71%	-30.35%	-	-
Horiz. %	5.47%	5.05%	6.49%	13.46%	28.06%	69.65%	100.00%	-
EY	23.24	25.18	19.60	9.45	4.54	1.83	1.27	590.75%
YoY %	-7.70%	28.47%	107.41%	108.15%	148.09%	44.09%	-	-
Horiz. %	1,829.92%	1,982.68%	1,543.31%	744.09%	357.48%	144.09%	100.00%	-
DY	15.26	13.38	6.93	3.73	1.45	0.60	0.60	759.75%
YoY %	14.05%	93.07%	85.79%	157.24%	141.67%	0.00%	-	-
Horiz. %	2,543.33%	2,230.00%	1,155.00%	621.67%	241.67%	100.00%	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	5.57	5.75	6.80	9.93	13.00	18.28	19.94	-
P/RPS	2.07	1.90	2.40	5.07	8.59	16.10	21.08	-78.62%
YoY %	8.95%	-20.83%	-52.66%	-40.98%	-46.65%	-23.62%	-	-
Horiz. %	9.82%	9.01%	11.39%	24.05%	40.75%	76.38%	100.00%	-
P/EPS	4.18	3.71	4.72	11.76	23.61	61.75	120.53	-89.30%
YoY %	12.67%	-21.40%	-59.86%	-50.19%	-61.77%	-48.77%	-	-
Horiz. %	3.47%	3.08%	3.92%	9.76%	19.59%	51.23%	100.00%	-
EY	23.91	26.94	21.18	8.50	4.24	1.62	0.83	833.99%
YoY %	-11.25%	27.20%	149.18%	100.47%	161.73%	95.18%	-	-
Horiz. %	2,880.72%	3,245.78%	2,551.81%	1,024.10%	510.84%	195.18%	100.00%	-
DY	15.70	14.31	7.49	3.35	1.36	0.54	0.39	1066.72%
YoY %	9.71%	91.05%	123.58%	146.32%	151.85%	38.46%	-	-
Horiz. %	4,025.64%	3,669.23%	1,920.51%	858.97%	348.72%	138.46%	100.00%	-
P/NAPS	3.28	2.90	3.56	6.85	10.66	18.46	24.93	-74.03%
YoY %	13.10%	-18.54%	-48.03%	-35.74%	-42.25%	-25.95%	-	-
Horiz. %	13.16%	11.63%	14.28%	27.48%	42.76%	74.05%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos