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

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%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,430,235 5,914,164 2,266,103 1,349,525 1,420,597 1,185,658 838,802 9.29%
PBT 171,452 4,066,444 955,780 258,981 288,185 252,981 151,888 2.03%
Tax -51,127 -890,144 -185,022 -60,521 -42,716 -42,814 -24,313 13.18%
NP 120,325 3,176,300 770,758 198,460 245,469 210,167 127,575 -0.96%
-
NP to SH 116,624 3,173,545 764,677 197,930 245,089 209,726 127,391 -1.46%
-
Tax Rate 29.82% 21.89% 19.36% 23.37% 14.82% 16.92% 16.01% -
Total Cost 1,309,910 2,737,864 1,495,345 1,151,065 1,175,128 975,491 711,227 10.70%
-
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%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 119,611 1,878,374 201,313 124,199 146,140 98,580 65,665 10.50%
Div Payout % 102.56% 59.19% 26.33% 62.75% 59.63% 47.00% 51.55% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
NOSH 3,427,606 3,427,606 3,427,606 3,360,004 3,324,262 1,650,201 1,641,636 13.04%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.41% 53.71% 34.01% 14.71% 17.28% 17.73% 15.21% -
ROE 2.34% 46.89% 22.83% 8.42% 11.53% 11.34% 8.08% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 41.85 173.01 66.98 40.20 42.77 72.16 51.10 -3.27%
EPS 3.41 92.84 22.38 5.90 7.38 12.72 7.76 -12.80%
DPS 3.50 54.95 5.95 3.70 4.40 6.00 4.00 -2.19%
NAPS 1.46 1.98 0.99 0.70 0.64 1.1258 0.96 7.23%
Adjusted Per Share Value based on latest NOSH - 3,360,004
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 41.73 172.55 66.11 39.37 41.45 34.59 24.47 9.29%
EPS 3.40 92.59 22.31 5.77 7.15 6.12 3.72 -1.48%
DPS 3.49 54.80 5.87 3.62 4.26 2.88 1.92 10.46%
NAPS 1.4557 1.9746 0.9772 0.6855 0.6202 0.5396 0.4598 21.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 48.64 6.62 71.68 89.04 89.71 54.53 59.79 -3.37%
EY 2.06 15.10 1.40 1.12 1.11 1.83 1.67 3.55%
DY 2.11 8.93 0.37 0.70 0.66 0.86 0.86 16.12%
P/NAPS 1.14 3.11 16.36 7.50 10.34 6.18 4.83 -21.37%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 56.85 6.19 80.88 92.77 85.51 84.76 61.60 -1.32%
EY 1.76 16.15 1.24 1.08 1.17 1.18 1.62 1.39%
DY 1.80 9.56 0.33 0.68 0.70 0.55 0.84 13.53%
P/NAPS 1.33 2.90 18.46 7.81 9.86 9.61 4.98 -19.74%

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