[HARTA] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock

[HARTA] HARTALEGA HOLDINGS BHD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- 110.42%

YoY- -19.24%

Quarter Report

HHB 2Q FY2020 Financial Results_191105.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	1,430,235	5,914,164	2,266,103	1,349,525	1,420,597	1,185,658	838,802	9.29%
YoY %	-75.82%	160.98%	67.92%	-5.00%	19.82%	41.35%	-	-
Horiz. %	170.51%	705.07%	270.16%	160.89%	169.36%	141.35%	100.00%	-
PBT	171,452	4,066,444	955,780	258,981	288,185	252,981	151,888	2.03%
YoY %	-95.78%	325.46%	269.05%	-10.13%	13.92%	66.56%	-	-
Horiz. %	112.88%	2,677.26%	629.27%	170.51%	189.74%	166.56%	100.00%	-
Tax	-51,127	-890,144	-185,022	-60,521	-42,716	-42,814	-24,313	13.18%
YoY %	94.26%	-381.10%	-205.72%	-41.68%	0.23%	-76.10%	-	-
Horiz. %	210.29%	3,661.19%	761.00%	248.92%	175.69%	176.10%	100.00%	-
NP	120,325	3,176,300	770,758	198,460	245,469	210,167	127,575	-0.96%
YoY %	-96.21%	312.10%	288.37%	-19.15%	16.80%	64.74%	-	-
Horiz. %	94.32%	2,489.75%	604.16%	155.56%	192.41%	164.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,624	3,173,545	764,677	197,930	245,089	209,726	127,391	-1.46%
YoY %	-96.33%	315.02%	286.34%	-19.24%	16.86%	64.63%	-	-
Horiz. %	91.55%	2,491.18%	600.26%	155.37%	192.39%	164.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.82%	21.89%	19.36%	23.37%	14.82%	16.92%	16.01%	-
YoY %	36.23%	13.07%	-17.16%	57.69%	-12.41%	5.68%	-	-
Horiz. %	186.26%	136.73%	120.92%	145.97%	92.57%	105.68%	100.00%	-
Total Cost	1,309,910	2,737,864	1,495,345	1,151,065	1,175,128	975,491	711,227	10.70%
YoY %	-52.16%	83.09%	29.91%	-2.05%	20.47%	37.16%	-	-
Horiz. %	184.18%	384.95%	210.25%	161.84%	165.23%	137.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,989,494	6,768,299	3,349,579	2,349,722	2,125,679	1,849,699	1,575,971	21.16%
YoY %	-26.28%	102.06%	42.55%	10.54%	14.92%	17.37%	-	-
Horiz. %	316.60%	429.47%	212.54%	149.10%	134.88%	117.37%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	119,611	1,878,374	201,313	124,199	146,140	98,580	65,665	10.50%
YoY %	-93.63%	833.06%	62.09%	-15.01%	48.25%	50.13%	-	-
Horiz. %	182.15%	2,860.54%	306.58%	189.14%	222.55%	150.13%	100.00%	-
Div Payout %	102.56%	59.19%	26.33%	62.75%	59.63%	47.00%	51.55%	-
YoY %	73.27%	124.80%	-58.04%	5.23%	26.87%	-8.83%	-	-
Horiz. %	198.95%	114.82%	51.08%	121.73%	115.67%	91.17%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	4,989,494	6,768,299	3,349,579	2,349,722	2,125,679	1,849,699	1,575,971	21.16%
YoY %	-26.28%	102.06%	42.55%	10.54%	14.92%	17.37%	-	-
Horiz. %	316.60%	429.47%	212.54%	149.10%	134.88%	117.37%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,360,004	3,324,262	1,650,201	1,641,636	13.04%
YoY %	0.00%	0.00%	2.01%	1.08%	101.45%	0.52%	-	-
Horiz. %	208.79%	208.79%	208.79%	204.67%	202.50%	100.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	8.41%	53.71%	34.01%	14.71%	17.28%	17.73%	15.21%	-
YoY %	-84.34%	57.92%	131.20%	-14.87%	-2.54%	16.57%	-	-
Horiz. %	55.29%	353.12%	223.60%	96.71%	113.61%	116.57%	100.00%	-
ROE	2.34%	46.89%	22.83%	8.42%	11.53%	11.34%	8.08%	-
YoY %	-95.01%	105.39%	171.14%	-26.97%	1.68%	40.35%	-	-
Horiz. %	28.96%	580.32%	282.55%	104.21%	142.70%	140.35%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	41.85	173.01	66.98	40.20	42.77	72.16	51.10	-3.27%
YoY %	-75.81%	158.30%	66.62%	-6.01%	-40.73%	41.21%	-	-
Horiz. %	81.90%	338.57%	131.08%	78.67%	83.70%	141.21%	100.00%	-
EPS	3.41	92.84	22.38	5.90	7.38	12.72	7.76	-12.80%
YoY %	-96.33%	314.83%	279.32%	-20.05%	-41.98%	63.92%	-	-
Horiz. %	43.94%	1,196.39%	288.40%	76.03%	95.10%	163.92%	100.00%	-
DPS	3.50	54.95	5.95	3.70	4.40	6.00	4.00	-2.19%
YoY %	-93.63%	823.53%	60.81%	-15.91%	-26.67%	50.00%	-	-
Horiz. %	87.50%	1,373.75%	148.75%	92.50%	110.00%	150.00%	100.00%	-
NAPS	1.46	1.98	0.99	0.70	0.64	1.1258	0.96	7.23%
YoY %	-26.26%	100.00%	41.43%	9.38%	-43.15%	17.27%	-	-
Horiz. %	152.08%	206.25%	103.12%	72.92%	66.67%	117.27%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,360,004
RPS	41.73	172.55	66.11	39.37	41.45	34.59	24.47	9.29%
YoY %	-75.82%	161.00%	67.92%	-5.02%	19.83%	41.36%	-	-
Horiz. %	170.54%	705.15%	270.17%	160.89%	169.39%	141.36%	100.00%	-
EPS	3.40	92.59	22.31	5.77	7.15	6.12	3.72	-1.48%
YoY %	-96.33%	315.02%	286.66%	-19.30%	16.83%	64.52%	-	-
Horiz. %	91.40%	2,488.98%	599.73%	155.11%	192.20%	164.52%	100.00%	-
DPS	3.49	54.80	5.87	3.62	4.26	2.88	1.92	10.46%
YoY %	-93.63%	833.56%	62.15%	-15.02%	47.92%	50.00%	-	-
Horiz. %	181.77%	2,854.17%	305.73%	188.54%	221.88%	150.00%	100.00%	-
NAPS	1.4557	1.9746	0.9772	0.6855	0.6202	0.5396	0.4598	21.16%
YoY %	-26.28%	102.07%	42.55%	10.53%	14.94%	17.36%	-	-
Horiz. %	316.59%	429.45%	212.53%	149.09%	134.88%	117.36%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	1.66	6.15	16.20	5.25	6.62	6.96	4.64	-
P/RPS	3.97	3.55	24.19	13.06	15.48	9.64	9.08	-12.87%
YoY %	11.83%	-85.32%	85.22%	-15.63%	60.58%	6.17%	-	-
Horiz. %	43.72%	39.10%	266.41%	143.83%	170.48%	106.17%	100.00%	-
P/EPS	48.64	6.62	71.68	89.04	89.71	54.53	59.79	-3.37%
YoY %	634.74%	-90.76%	-19.50%	-0.75%	64.51%	-8.80%	-	-
Horiz. %	81.35%	11.07%	119.89%	148.92%	150.04%	91.20%	100.00%	-
EY	2.06	15.10	1.40	1.12	1.11	1.83	1.67	3.55%
YoY %	-86.36%	978.57%	25.00%	0.90%	-39.34%	9.58%	-	-
Horiz. %	123.35%	904.19%	83.83%	67.07%	66.47%	109.58%	100.00%	-
DY	2.11	8.93	0.37	0.70	0.66	0.86	0.86	16.12%
YoY %	-76.37%	2,313.51%	-47.14%	6.06%	-23.26%	0.00%	-	-
Horiz. %	245.35%	1,038.37%	43.02%	81.40%	76.74%	100.00%	100.00%	-
P/NAPS	1.14	3.11	16.36	7.50	10.34	6.18	4.83	-21.37%
YoY %	-63.34%	-80.99%	118.13%	-27.47%	67.31%	27.95%	-	-
Horiz. %	23.60%	64.39%	338.72%	155.28%	214.08%	127.95%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	08/11/22	02/11/21	27/10/20	05/11/19	08/11/18	28/12/17	08/11/16	-
Price	1.94	5.75	18.28	5.47	6.31	10.82	4.78	-
P/RPS	4.64	3.32	27.29	13.61	14.75	14.99	9.36	-11.03%
YoY %	39.76%	-87.83%	100.51%	-7.73%	-1.60%	60.15%	-	-
Horiz. %	49.57%	35.47%	291.56%	145.41%	157.59%	160.15%	100.00%	-
P/EPS	56.85	6.19	80.88	92.77	85.51	84.76	61.60	-1.32%
YoY %	818.42%	-92.35%	-12.82%	8.49%	0.88%	37.60%	-	-
Horiz. %	92.29%	10.05%	131.30%	150.60%	138.81%	137.60%	100.00%	-
EY	1.76	16.15	1.24	1.08	1.17	1.18	1.62	1.39%
YoY %	-89.10%	1,202.42%	14.81%	-7.69%	-0.85%	-27.16%	-	-
Horiz. %	108.64%	996.91%	76.54%	66.67%	72.22%	72.84%	100.00%	-
DY	1.80	9.56	0.33	0.68	0.70	0.55	0.84	13.53%
YoY %	-81.17%	2,796.97%	-51.47%	-2.86%	27.27%	-34.52%	-	-
Horiz. %	214.29%	1,138.10%	39.29%	80.95%	83.33%	65.48%	100.00%	-
P/NAPS	1.33	2.90	18.46	7.81	9.86	9.61	4.98	-19.74%
YoY %	-54.14%	-84.29%	136.36%	-20.79%	2.60%	92.97%	-	-
Horiz. %	26.71%	58.23%	370.68%	156.83%	197.99%	192.97%	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