[HARTA] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,463,844	1,399,720	1,282,060	1,145,960	1,121,133	1,108,872	1,116,792	19.71%
YoY %	4.58%	9.18%	11.88%	2.21%	1.11%	-0.71%	-	-
Horiz. %	131.08%	125.33%	114.80%	102.61%	100.39%	99.29%	100.00%	-
PBT	328,221	309,986	319,696	276,881	279,400	281,106	302,604	5.55%
YoY %	5.88%	-3.04%	15.46%	-0.90%	-0.61%	-7.10%	-	-
Horiz. %	108.47%	102.44%	105.65%	91.50%	92.33%	92.90%	100.00%	-
Tax	-66,582	-63,300	-68,536	-66,674	-72,468	-69,996	-73,640	-6.47%
YoY %	-5.18%	7.64%	-2.79%	8.00%	-3.53%	4.95%	-	-
Horiz. %	90.42%	85.96%	93.07%	90.54%	98.41%	95.05%	100.00%	-
NP	261,638	246,686	251,160	210,207	206,932	211,110	228,964	9.27%
YoY %	6.06%	-1.78%	19.48%	1.58%	-1.98%	-7.80%	-	-
Horiz. %	114.27%	107.74%	109.69%	91.81%	90.38%	92.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,170	246,184	250,724	209,733	206,352	210,494	228,348	9.33%
YoY %	6.09%	-1.81%	19.54%	1.64%	-1.97%	-7.82%	-	-
Horiz. %	114.37%	107.81%	109.80%	91.85%	90.37%	92.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.29%	20.42%	21.44%	24.08%	25.94%	24.90%	24.34%	-
YoY %	-0.64%	-4.76%	-10.96%	-7.17%	4.18%	2.30%	-	-
Horiz. %	83.36%	83.89%	88.09%	98.93%	106.57%	102.30%	100.00%	-
Total Cost	1,202,205	1,153,034	1,030,900	935,753	914,201	897,762	887,828	22.32%
YoY %	4.26%	11.85%	10.17%	2.36%	1.83%	1.12%	-	-
Horiz. %	135.41%	129.87%	116.11%	105.40%	102.97%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,490,521	141,924,573	1,386,601	61,480,642	1,172,238	1,109,171	1,014,409	2627.70%
YoY %	3.22%	10,135.43%	-97.74%	5,144.72%	5.69%	9.34%	-	-
Horiz. %	14,440.97%	13,990.86%	136.69%	6,060.74%	115.56%	109.34%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	131,131	131,123	131,097	50,483	103,330	107,708	120,979	5.50%
YoY %	0.01%	0.02%	159.69%	-51.14%	-4.06%	-10.97%	-	-
Horiz. %	108.39%	108.38%	108.36%	41.73%	85.41%	89.03%	100.00%	-
Div Payout %	50.21%	53.26%	52.29%	24.07%	50.08%	51.17%	52.98%	-
YoY %	-5.73%	1.86%	117.24%	-51.94%	-2.13%	-3.42%	-	-
Horiz. %	94.77%	100.53%	98.70%	45.43%	94.53%	96.58%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	146,490,521	141,924,573	1,386,601	61,480,642	1,172,238	1,109,171	1,014,409	2627.70%
YoY %	3.22%	10,135.43%	-97.74%	5,144.72%	5.69%	9.34%	-	-
Horiz. %	14,440.97%	13,990.86%	136.69%	6,060.74%	115.56%	109.34%	100.00%	-
NOSH	1,639,146	1,639,041	819,359	776,662	774,982	769,349	756,119	67.26%
YoY %	0.01%	100.04%	5.50%	0.22%	0.73%	1.75%	-	-
Horiz. %	216.78%	216.77%	108.36%	102.72%	102.49%	101.75%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	17.87%	17.62%	19.59%	18.34%	18.46%	19.04%	20.50%	-
YoY %	1.42%	-10.06%	6.82%	-0.65%	-3.05%	-7.12%	-	-
Horiz. %	87.17%	85.95%	95.56%	89.46%	90.05%	92.88%	100.00%	-
ROE	0.18%	0.17%	18.08%	0.34%	17.60%	18.98%	22.51%	-
YoY %	5.88%	-99.06%	5,217.65%	-98.07%	-7.27%	-15.68%	-	-
Horiz. %	0.80%	0.76%	80.32%	1.51%	78.19%	84.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	89.31	85.40	156.47	147.55	144.67	144.13	147.70	-28.42%
YoY %	4.58%	-45.42%	6.05%	1.99%	0.37%	-2.42%	-	-
Horiz. %	60.47%	57.82%	105.94%	99.90%	97.95%	97.58%	100.00%	-
EPS	15.93	15.02	30.60	13.48	26.63	27.36	30.20	-34.64%
YoY %	6.06%	-50.92%	127.00%	-49.38%	-2.67%	-9.40%	-	-
Horiz. %	52.75%	49.74%	101.32%	44.64%	88.18%	90.60%	100.00%	-
DPS	8.00	8.00	16.00	6.50	13.33	14.00	16.00	-36.92%
YoY %	0.00%	-50.00%	146.15%	-51.24%	-4.79%	-12.50%	-	-
Horiz. %	50.00%	50.00%	100.00%	40.62%	83.31%	87.50%	100.00%	-
NAPS	89.37	86.59	1.6923	79.16	1.5126	1.4417	1.3416	1530.76%
YoY %	3.21%	5,016.71%	-97.86%	5,133.37%	4.92%	7.46%	-	-
Horiz. %	6,661.45%	6,454.23%	126.14%	5,900.42%	112.75%	107.46%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 777,015
RPS	42.71	40.84	37.40	33.43	32.71	32.35	32.58	19.72%
YoY %	4.58%	9.20%	11.88%	2.20%	1.11%	-0.71%	-	-
Horiz. %	131.09%	125.35%	114.79%	102.61%	100.40%	99.29%	100.00%	-
EPS	7.62	7.18	7.31	6.12	6.02	6.14	6.66	9.36%
YoY %	6.13%	-1.78%	19.44%	1.66%	-1.95%	-7.81%	-	-
Horiz. %	114.41%	107.81%	109.76%	91.89%	90.39%	92.19%	100.00%	-
DPS	3.83	3.83	3.82	1.47	3.01	3.14	3.53	5.57%
YoY %	0.00%	0.26%	159.86%	-51.16%	-4.14%	-11.05%	-	-
Horiz. %	108.50%	108.50%	108.22%	41.64%	85.27%	88.95%	100.00%	-
NAPS	42.7384	41.4063	0.4045	17.9369	0.342	0.3236	0.296	2627.41%
YoY %	3.22%	10,136.42%	-97.74%	5,144.71%	5.69%	9.32%	-	-
Horiz. %	14,438.65%	13,988.61%	136.66%	6,059.76%	115.54%	109.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	5.94	4.85	8.51	8.67	7.03	7.08	6.21	-
P/RPS	6.65	5.68	5.44	5.88	4.86	4.91	4.20	35.73%
YoY %	17.08%	4.41%	-7.48%	20.99%	-1.02%	16.90%	-	-
Horiz. %	158.33%	135.24%	129.52%	140.00%	115.71%	116.90%	100.00%	-
P/EPS	37.28	32.29	27.81	32.11	26.40	25.88	20.56	48.53%
YoY %	15.45%	16.11%	-13.39%	21.63%	2.01%	25.88%	-	-
Horiz. %	181.32%	157.05%	135.26%	156.18%	128.40%	125.88%	100.00%	-
EY	2.68	3.10	3.60	3.11	3.79	3.86	4.86	-32.68%
YoY %	-13.55%	-13.89%	15.76%	-17.94%	-1.81%	-20.58%	-	-
Horiz. %	55.14%	63.79%	74.07%	63.99%	77.98%	79.42%	100.00%	-
DY	1.35	1.65	1.88	0.75	1.90	1.98	2.58	-34.98%
YoY %	-18.18%	-12.23%	150.67%	-60.53%	-4.04%	-23.26%	-	-
Horiz. %	52.33%	63.95%	72.87%	29.07%	73.64%	76.74%	100.00%	-
P/NAPS	0.07	0.06	5.03	0.11	4.65	4.91	4.63	-93.83%
YoY %	16.67%	-98.81%	4,472.73%	-97.63%	-5.30%	6.05%	-	-
Horiz. %	1.51%	1.30%	108.64%	2.38%	100.43%	106.05%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	16/02/16	05/11/15	04/08/15	05/05/15	10/02/15	18/11/14	05/08/14	-
Price	4.98	5.22	8.60	8.22	7.55	6.80	6.72	-
P/RPS	5.58	6.11	5.50	5.57	5.22	4.72	4.55	14.53%
YoY %	-8.67%	11.09%	-1.26%	6.70%	10.59%	3.74%	-	-
Horiz. %	122.64%	134.29%	120.88%	122.42%	114.73%	103.74%	100.00%	-
P/EPS	31.26	34.75	28.10	30.44	28.36	24.85	22.25	25.36%
YoY %	-10.04%	23.67%	-7.69%	7.33%	14.12%	11.69%	-	-
Horiz. %	140.49%	156.18%	126.29%	136.81%	127.46%	111.69%	100.00%	-
EY	3.20	2.88	3.56	3.29	3.53	4.02	4.49	-20.16%
YoY %	11.11%	-19.10%	8.21%	-6.80%	-12.19%	-10.47%	-	-
Horiz. %	71.27%	64.14%	79.29%	73.27%	78.62%	89.53%	100.00%	-
DY	1.61	1.53	1.86	0.79	1.77	2.06	2.38	-22.88%
YoY %	5.23%	-17.74%	135.44%	-55.37%	-14.08%	-13.45%	-	-
Horiz. %	67.65%	64.29%	78.15%	33.19%	74.37%	86.55%	100.00%	-
P/NAPS	0.06	0.06	5.08	0.10	4.99	4.72	5.01	-94.72%
YoY %	0.00%	-98.82%	4,980.00%	-98.00%	5.72%	-5.79%	-	-
Horiz. %	1.20%	1.20%	101.40%	2.00%	99.60%	94.21%	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

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:55:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-16 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 15:00:00

EMA 5

30 Mins

BUY

2024-05-16 15:00:00

EMA 5

10 Mins

BUY

2024-05-16 15:00:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

852

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

483

HLIND

HONG LEONG INDUSTRIES BHD

480

PTRANS

PERAK TRANSIT BERHAD

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

433

MYEG

MY E.G. SERVICES BHD

414

MBSB

MALAYSIA BUILDING SOCIETY BHD

403

GENTING

GENTING BHD

321

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More