[HARTA] YoY 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- 10.42%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 584,562 2,011,330 1,346,016 709,424 714,244 584,617 436,975 4.96%
PBT 37,314 1,187,351 682,961 137,327 142,352 137,245 83,759 -12.60%
Tax -7,874 -273,316 -133,263 -33,121 -21,971 -23,507 -12,582 -7.51%
NP 29,440 914,035 549,698 104,206 120,381 113,738 71,177 -13.67%
-
NP to SH 28,344 914,009 544,958 103,867 120,216 113,340 71,215 -14.22%
-
Tax Rate 21.10% 23.02% 19.51% 24.12% 15.43% 17.13% 15.02% -
Total Cost 555,122 1,097,295 796,318 605,218 593,863 470,879 365,798 7.19%
-
Net Worth 4,989,494 6,768,299 3,349,579 2,349,722 2,125,679 1,849,699 1,575,262 21.17%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 1,203,253 130,261 60,421 73,070 57,505 32,817 -
Div Payout % - 131.65% 23.90% 58.17% 60.78% 50.74% 46.08% -
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 1,575,262 21.17%
NOSH 3,427,606 3,427,606 3,427,606 3,360,004 3,324,262 1,650,201 1,640,898 13.05%
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 5.04% 45.44% 40.84% 14.69% 16.85% 19.46% 16.29% -
ROE 0.57% 13.50% 16.27% 4.42% 5.66% 6.13% 4.52% -
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 17.11 58.84 39.78 21.13 21.50 35.58 26.63 -7.10%
EPS 0.83 26.74 15.95 3.09 3.62 6.87 4.34 -24.08%
DPS 0.00 35.20 3.85 1.80 2.20 3.50 2.00 -
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 17.05 58.68 39.27 20.70 20.84 17.06 12.75 4.96%
EPS 0.83 26.67 15.90 3.03 3.51 3.31 2.08 -14.19%
DPS 0.00 35.10 3.80 1.76 2.13 1.68 0.96 -
NAPS 1.4557 1.9746 0.9772 0.6855 0.6202 0.5396 0.4596 21.17%
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 9.70 10.45 40.72 24.84 30.78 19.56 17.42 -9.29%
P/EPS 200.15 23.00 100.58 169.67 182.90 100.89 106.91 11.01%
EY 0.50 4.35 0.99 0.59 0.55 0.99 0.94 -9.98%
DY 0.00 5.72 0.24 0.34 0.33 0.50 0.43 -
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 11.34 9.77 45.95 25.88 29.34 30.41 17.95 -7.36%
P/EPS 233.91 21.50 113.49 176.78 174.34 156.85 110.14 13.36%
EY 0.43 4.65 0.88 0.57 0.57 0.64 0.91 -11.74%
DY 0.00 6.12 0.21 0.33 0.35 0.32 0.42 -
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