[HARTA] YoY TTM Result on 31-Mar-2019 [#4]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
07-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -5.25%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 7,888,286 6,695,862 2,923,973 2,827,879 2,405,638 1,822,086 1,498,337 31.87%
PBT 4,637,213 3,813,443 556,253 551,866 526,810 348,720 316,878 56.36%
Tax -1,394,595 -909,784 -120,421 -95,648 -86,621 -65,306 -59,118 69.31%
NP 3,242,618 2,903,659 435,832 456,218 440,189 283,414 257,760 52.47%
-
NP to SH 3,234,701 2,885,410 434,782 456,204 439,395 283,044 257,428 52.44%
-
Tax Rate 30.07% 23.86% 21.65% 17.33% 16.44% 18.73% 18.66% -
Total Cost 4,645,668 3,792,203 2,488,141 2,371,661 1,965,449 1,538,672 1,240,577 24.60%
-
Net Worth 5,126,848 4,955,328 2,524,266 2,228,470 1,983,748 1,680,079 1,502,218 22.69%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 2,504,044 1,136,082 253,627 282,350 230,743 131,353 114,744 67.12%
Div Payout % 77.41% 39.37% 58.33% 61.89% 52.51% 46.41% 44.57% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,126,848 4,955,328 2,524,266 2,228,470 1,983,748 1,680,079 1,502,218 22.69%
NOSH 3,427,606 3,427,606 3,381,714 3,345,187 3,311,965 1,640,862 1,641,409 13.05%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 41.11% 43.36% 14.91% 16.13% 18.30% 15.55% 17.20% -
ROE 63.09% 58.23% 17.22% 20.47% 22.15% 16.85% 17.14% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 230.79 195.93 86.88 85.02 72.76 111.04 91.28 16.71%
EPS 94.64 84.43 12.92 13.72 13.29 17.25 15.68 34.91%
DPS 73.25 33.30 7.55 8.50 6.98 8.00 6.99 47.90%
NAPS 1.50 1.45 0.75 0.67 0.60 1.0239 0.9152 8.57%
Adjusted Per Share Value based on latest NOSH - 3,345,187
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 230.14 195.35 85.31 82.50 70.18 53.16 43.71 31.88%
EPS 94.37 84.18 12.68 13.31 12.82 8.26 7.51 52.44%
DPS 73.06 33.15 7.40 8.24 6.73 3.83 3.35 67.11%
NAPS 1.4958 1.4457 0.7365 0.6502 0.5788 0.4902 0.4383 22.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.85 8.93 6.88 4.63 6.05 4.96 4.85 -
P/RPS 2.10 4.56 7.92 5.45 8.31 4.47 5.31 -14.31%
P/EPS 5.12 10.58 53.26 33.76 45.52 28.75 30.92 -25.88%
EY 19.51 9.45 1.88 2.96 2.20 3.48 3.23 34.93%
DY 15.10 3.73 1.10 1.84 1.15 1.61 1.44 47.91%
P/NAPS 3.23 6.16 9.17 6.91 10.08 4.84 5.30 -7.91%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 10/05/22 04/05/21 18/05/20 07/05/19 15/05/18 09/05/17 03/05/16 -
Price 4.34 9.93 9.13 5.05 6.00 5.39 4.14 -
P/RPS 1.88 5.07 10.51 5.94 8.25 4.85 4.54 -13.65%
P/EPS 4.59 11.76 70.68 36.82 45.15 31.25 26.40 -25.28%
EY 21.81 8.50 1.41 2.72 2.21 3.20 3.79 33.84%
DY 16.88 3.35 0.83 1.68 1.16 1.48 1.69 46.72%
P/NAPS 2.89 6.85 12.17 7.54 10.00 5.26 4.52 -7.18%

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