[HARTA] YoY Annualized 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- 53.99%
YoY- 453.35%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,743,689 2,522,762 9,226,124 5,861,338 2,861,433 2,858,653 2,385,062 -5.08%
PBT 26,466 187,657 5,891,782 3,068,870 558,237 584,248 522,450 -39.15%
Tax -25,825 -68,698 -1,315,309 -697,424 -131,409 -97,842 -91,397 -18.98%
NP 641 118,958 4,576,473 2,371,446 426,828 486,405 431,053 -66.19%
-
NP to SH -3,192 112,952 4,576,806 2,355,089 425,604 486,458 430,332 -
-
Tax Rate 97.58% 36.61% 22.32% 22.73% 23.54% 16.75% 17.49% -
Total Cost 1,743,048 2,403,804 4,649,650 3,489,892 2,434,605 2,372,248 1,954,009 -1.88%
-
Net Worth 4,645,016 4,955,320 5,810,669 4,169,311 2,455,939 2,194,080 1,930,255 15.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 159,481 3,178,778 710,833 246,715 292,544 219,972 -
Div Payout % - 141.19% 69.45% 30.18% 57.97% 60.14% 51.12% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,645,016 4,955,320 5,810,669 4,169,311 2,455,939 2,194,080 1,930,255 15.75%
NOSH 3,427,606 3,427,606 3,427,606 3,427,606 3,373,095 3,330,525 1,652,132 12.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.04% 4.72% 49.60% 40.46% 14.92% 17.02% 18.07% -
ROE -0.07% 2.28% 78.77% 56.49% 17.33% 22.17% 22.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.05 73.82 269.92 171.51 85.05 85.99 144.57 -15.92%
EPS -0.09 3.31 133.91 68.91 12.65 14.63 26.08 -
DPS 0.00 4.67 93.00 20.80 7.33 8.80 13.33 -
NAPS 1.36 1.45 1.70 1.22 0.73 0.66 1.17 2.53%
Adjusted Per Share Value based on latest NOSH - 3,427,606
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 50.87 73.60 269.17 171.00 83.48 83.40 69.58 -5.08%
EPS -0.09 3.30 133.53 68.71 12.42 14.19 12.55 -
DPS 0.00 4.65 92.74 20.74 7.20 8.53 6.42 -
NAPS 1.3552 1.4457 1.6953 1.2164 0.7165 0.6401 0.5631 15.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.70 1.70 5.73 12.14 5.48 6.14 10.68 -
P/RPS 5.29 2.30 2.12 7.08 6.44 7.14 7.39 -5.41%
P/EPS -2,889.01 51.43 4.28 17.62 43.32 41.96 40.94 -
EY -0.03 1.94 23.37 5.68 2.31 2.38 2.44 -
DY 0.00 2.75 16.23 1.71 1.34 1.43 1.25 -
P/NAPS 1.99 1.17 3.37 9.95 7.51 9.30 9.13 -22.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 06/02/24 07/02/23 08/02/22 25/01/21 11/02/20 12/02/19 06/02/18 -
Price 2.72 1.58 5.79 13.00 6.00 5.45 10.84 -
P/RPS 5.33 2.14 2.15 7.58 7.05 6.34 7.50 -5.53%
P/EPS -2,910.41 47.80 4.32 18.86 47.43 37.24 41.56 -
EY -0.03 2.09 23.13 5.30 2.11 2.68 2.41 -
DY 0.00 2.95 16.06 1.60 1.22 1.61 1.23 -
P/NAPS 2.00 1.09 3.41 10.66 8.22 8.26 9.26 -22.53%

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
Post a Comment