[HARTA] YoY Quarter Result on 30-Jun-2020 [#1]

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%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 440,038 845,673 3,902,834 920,087 640,101 706,353 601,041 -5.06%
PBT -44,737 134,138 2,879,093 272,819 121,654 145,833 115,736 -
Tax -6,433 -43,253 -616,828 -51,759 -27,400 -20,745 -19,307 -16.73%
NP -51,170 90,885 2,262,265 221,060 94,254 125,088 96,429 -
-
NP to SH -52,469 88,280 2,259,536 219,719 94,063 124,873 96,386 -
-
Tax Rate - 32.25% 21.42% 18.97% 22.52% 14.23% 16.68% -
Total Cost 491,208 754,788 1,640,569 699,027 545,847 581,265 504,612 -0.44%
-
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%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 119,611 675,294 71,143 63,651 72,948 41,121 -
Div Payout % - 135.49% 29.89% 32.38% 67.67% 58.42% 42.66% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
NOSH 3,427,606 3,427,606 3,427,606 3,388,006 3,346,172 3,313,001 1,643,964 13.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -11.63% 10.75% 57.96% 24.03% 14.72% 17.71% 16.04% -
ROE -1.15% 1.73% 34.60% 8.11% 4.07% 6.07% 5.48% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.88 24.75 114.14 27.16 19.11 21.30 36.54 -15.94%
EPS -1.54 2.58 66.08 6.49 2.81 3.77 5.86 -
DPS 0.00 3.50 19.75 2.10 1.90 2.20 2.50 -
NAPS 1.34 1.49 1.91 0.80 0.69 0.62 1.0687 3.84%
Adjusted Per Share Value based on latest NOSH - 3,388,006
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.84 24.67 113.86 26.84 18.67 20.61 17.54 -5.06%
EPS -1.53 2.58 65.92 6.41 2.74 3.64 2.81 -
DPS 0.00 3.49 19.70 2.08 1.86 2.13 1.20 -
NAPS 1.3362 1.4856 1.9053 0.7907 0.6744 0.5998 0.5129 17.29%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS -123.11 118.46 11.12 200.44 186.63 159.06 125.94 -
EY -0.81 0.84 8.99 0.50 0.54 0.63 0.79 -
DY 0.00 1.14 2.69 0.16 0.36 0.37 0.34 -
P/NAPS 1.41 2.05 3.85 16.25 7.59 9.66 6.91 -23.26%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS -136.14 108.39 10.29 306.21 179.86 163.84 122.02 -
EY -0.73 0.92 9.72 0.33 0.56 0.61 0.82 -
DY 0.00 1.25 2.90 0.11 0.38 0.36 0.35 -
P/NAPS 1.56 1.88 3.56 24.83 7.32 9.95 6.69 -21.53%

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
1 person likes this. Showing 0 of 0 comments

Post a Comment