[HARTA] YoY Quarter 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- 90.1%

YoY- 133.59%

Quarter Report

HHB 1Q FY2021 Financial Results_200804.pdf

Latest QR

Upcoming QR

HARTA's Result

HARTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	440,038	845,673	3,902,834	920,087	640,101	706,353	601,041	-5.06%
YoY %	-47.97%	-78.33%	324.18%	43.74%	-9.38%	17.52%	-	-
Horiz. %	73.21%	140.70%	649.35%	153.08%	106.50%	117.52%	100.00%	-
PBT	-44,737	134,138	2,879,093	272,819	121,654	145,833	115,736	-
YoY %	-133.35%	-95.34%	955.31%	124.26%	-16.58%	26.00%	-	-
Horiz. %	-38.65%	115.90%	2,487.64%	235.73%	105.11%	126.00%	100.00%	-
Tax	-6,433	-43,253	-616,828	-51,759	-27,400	-20,745	-19,307	-16.73%
YoY %	85.13%	92.99%	-1,091.73%	-88.90%	-32.08%	-7.45%	-	-
Horiz. %	33.32%	224.03%	3,194.84%	268.08%	141.92%	107.45%	100.00%	-
NP	-51,170	90,885	2,262,265	221,060	94,254	125,088	96,429	-
YoY %	-156.30%	-95.98%	923.37%	134.54%	-24.65%	29.72%	-	-
Horiz. %	-53.06%	94.25%	2,346.04%	229.25%	97.74%	129.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-52,469	88,280	2,259,536	219,719	94,063	124,873	96,386	-
YoY %	-159.43%	-96.09%	928.38%	133.59%	-24.67%	29.56%	-	-
Horiz. %	-54.44%	91.59%	2,344.26%	227.96%	97.59%	129.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.25%	21.42%	18.97%	22.52%	14.23%	16.68%	-
YoY %	-	50.56%	12.92%	-15.76%	58.26%	-14.69%	-	-
Horiz. %	-	193.35%	128.42%	113.73%	135.01%	85.31%	100.00%	-
Total Cost	491,208	754,788	1,640,569	699,027	545,847	581,265	504,612	-0.44%
YoY %	-34.92%	-53.99%	134.69%	28.06%	-6.09%	15.19%	-	-
Horiz. %	97.34%	149.58%	325.11%	138.53%	108.17%	115.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,579,801	5,092,018	6,530,696	2,710,213	2,311,569	2,055,827	1,757,877	17.29%
YoY %	-10.06%	-22.03%	140.97%	17.25%	12.44%	16.95%	-	-
Horiz. %	260.53%	289.67%	371.51%	154.18%	131.50%	116.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	119,611	675,294	71,143	63,651	72,948	41,121	-
YoY %	-	-82.29%	849.21%	11.77%	-12.74%	77.40%	-	-
Horiz. %	-	290.88%	1,642.21%	173.01%	154.79%	177.40%	100.00%	-
Div Payout %	-	135.49%	29.89%	32.38%	67.67%	58.42%	42.66%	-
YoY %	-	353.30%	-7.69%	-52.15%	15.83%	36.94%	-	-
Horiz. %	-	317.60%	70.07%	75.90%	158.63%	136.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	4,579,801	5,092,018	6,530,696	2,710,213	2,311,569	2,055,827	1,757,877	17.29%
YoY %	-10.06%	-22.03%	140.97%	17.25%	12.44%	16.95%	-	-
Horiz. %	260.53%	289.67%	371.51%	154.18%	131.50%	116.95%	100.00%	-
NOSH	3,427,606	3,427,606	3,427,606	3,388,006	3,346,172	3,313,001	1,643,964	13.02%
YoY %	0.00%	0.00%	1.17%	1.25%	1.00%	101.53%	-	-
Horiz. %	208.50%	208.50%	208.50%	206.09%	203.54%	201.53%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-11.63%	10.75%	57.96%	24.03%	14.72%	17.71%	16.04%	-
YoY %	-208.19%	-81.45%	141.20%	63.25%	-16.88%	10.41%	-	-
Horiz. %	-72.51%	67.02%	361.35%	149.81%	91.77%	110.41%	100.00%	-
ROE	-1.15%	1.73%	34.60%	8.11%	4.07%	6.07%	5.48%	-
YoY %	-166.47%	-95.00%	326.63%	99.26%	-32.95%	10.77%	-	-
Horiz. %	-20.99%	31.57%	631.39%	147.99%	74.27%	110.77%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	12.88	24.75	114.14	27.16	19.11	21.30	36.54	-15.94%
YoY %	-47.96%	-78.32%	320.25%	42.12%	-10.28%	-41.71%	-	-
Horiz. %	35.25%	67.73%	312.37%	74.33%	52.30%	58.29%	100.00%	-
EPS	-1.54	2.58	66.08	6.49	2.81	3.77	5.86	-
YoY %	-159.69%	-96.10%	918.18%	130.96%	-25.46%	-35.67%	-	-
Horiz. %	-26.28%	44.03%	1,127.65%	110.75%	47.95%	64.33%	100.00%	-
DPS	0.00	3.50	19.75	2.10	1.90	2.20	2.50	-
YoY %	0.00%	-82.28%	840.48%	10.53%	-13.64%	-12.00%	-	-
Horiz. %	0.00%	140.00%	790.00%	84.00%	76.00%	88.00%	100.00%	-
NAPS	1.34	1.49	1.91	0.80	0.69	0.62	1.0687	3.84%
YoY %	-10.07%	-21.99%	138.75%	15.94%	11.29%	-41.99%	-	-
Horiz. %	125.39%	139.42%	178.72%	74.86%	64.56%	58.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,388,006
RPS	12.84	24.67	113.86	26.84	18.67	20.61	17.54	-5.06%
YoY %	-47.95%	-78.33%	324.22%	43.76%	-9.41%	17.50%	-	-
Horiz. %	73.20%	140.65%	649.14%	153.02%	106.44%	117.50%	100.00%	-
EPS	-1.53	2.58	65.92	6.41	2.74	3.64	2.81	-
YoY %	-159.30%	-96.09%	928.39%	133.94%	-24.73%	29.54%	-	-
Horiz. %	-54.45%	91.81%	2,345.91%	228.11%	97.51%	129.54%	100.00%	-
DPS	0.00	3.49	19.70	2.08	1.86	2.13	1.20	-
YoY %	0.00%	-82.28%	847.12%	11.83%	-12.68%	77.50%	-	-
Horiz. %	0.00%	290.83%	1,641.67%	173.33%	155.00%	177.50%	100.00%	-
NAPS	1.3362	1.4856	1.9053	0.7907	0.6744	0.5998	0.5129	17.29%
YoY %	-10.06%	-22.03%	140.96%	17.24%	12.44%	16.94%	-	-
Horiz. %	260.52%	289.65%	371.48%	154.16%	131.49%	116.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.89	3.06	7.35	13.00	5.24	5.99	7.38	-
P/RPS	14.68	12.37	6.44	47.87	27.42	28.12	20.20	-5.17%
YoY %	18.67%	92.08%	-86.55%	74.58%	-2.49%	39.21%	-	-
Horiz. %	72.67%	61.24%	31.88%	236.98%	135.74%	139.21%	100.00%	-
P/EPS	-123.11	118.46	11.12	200.44	186.63	159.06	125.94	-
YoY %	-203.93%	965.29%	-94.45%	7.40%	17.33%	26.30%	-	-
Horiz. %	-97.75%	94.06%	8.83%	159.16%	148.19%	126.30%	100.00%	-
EY	-0.81	0.84	8.99	0.50	0.54	0.63	0.79	-
YoY %	-196.43%	-90.66%	1,698.00%	-7.41%	-14.29%	-20.25%	-	-
Horiz. %	-102.53%	106.33%	1,137.97%	63.29%	68.35%	79.75%	100.00%	-
DY	0.00	1.14	2.69	0.16	0.36	0.37	0.34	-
YoY %	0.00%	-57.62%	1,581.25%	-55.56%	-2.70%	8.82%	-	-
Horiz. %	0.00%	335.29%	791.18%	47.06%	105.88%	108.82%	100.00%	-
P/NAPS	1.41	2.05	3.85	16.25	7.59	9.66	6.91	-23.26%
YoY %	-31.22%	-46.75%	-76.31%	114.10%	-21.43%	39.80%	-	-
Horiz. %	20.41%	29.67%	55.72%	235.17%	109.84%	139.80%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	09/08/23	09/08/22	03/08/21	04/08/20	06/08/19	07/08/18	08/08/17	-
Price	2.09	2.80	6.80	19.86	5.05	6.17	7.15	-
P/RPS	16.23	11.32	5.96	73.12	26.43	28.96	19.57	-3.06%
YoY %	43.37%	89.93%	-91.85%	176.66%	-8.74%	47.98%	-	-
Horiz. %	82.93%	57.84%	30.45%	373.63%	135.05%	147.98%	100.00%	-
P/EPS	-136.14	108.39	10.29	306.21	179.86	163.84	122.02	-
YoY %	-225.60%	953.35%	-96.64%	70.25%	9.78%	34.27%	-	-
Horiz. %	-111.57%	88.83%	8.43%	250.95%	147.40%	134.27%	100.00%	-
EY	-0.73	0.92	9.72	0.33	0.56	0.61	0.82	-
YoY %	-179.35%	-90.53%	2,845.45%	-41.07%	-8.20%	-25.61%	-	-
Horiz. %	-89.02%	112.20%	1,185.37%	40.24%	68.29%	74.39%	100.00%	-
DY	0.00	1.25	2.90	0.11	0.38	0.36	0.35	-
YoY %	0.00%	-56.90%	2,536.36%	-71.05%	5.56%	2.86%	-	-
Horiz. %	0.00%	357.14%	828.57%	31.43%	108.57%	102.86%	100.00%	-
P/NAPS	1.56	1.88	3.56	24.83	7.32	9.95	6.69	-21.53%
YoY %	-17.02%	-47.19%	-85.66%	239.21%	-26.43%	48.73%	-	-
Horiz. %	23.32%	28.10%	53.21%	371.15%	109.42%	148.73%	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

1 person likes 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