[HARTA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	699,860	320,515	1,145,960	840,850	554,436	279,198	1,107,079	-26.32%
YoY %	118.35%	-72.03%	36.29%	51.66%	98.58%	-74.78%	-	-
Horiz. %	63.22%	28.95%	103.51%	75.95%	50.08%	25.22%	100.00%	-
PBT	154,993	79,924	276,881	209,550	140,553	75,651	308,951	-36.83%
YoY %	93.93%	-71.13%	32.13%	49.09%	85.79%	-75.51%	-	-
Horiz. %	50.17%	25.87%	89.62%	67.83%	45.49%	24.49%	100.00%	-
Tax	-31,650	-17,134	-66,674	-54,351	-34,998	-18,410	-75,658	-44.03%
YoY %	-84.72%	74.30%	-22.67%	-55.30%	-90.10%	75.67%	-	-
Horiz. %	41.83%	22.65%	88.13%	71.84%	46.26%	24.33%	100.00%	-
NP	123,343	62,790	210,207	155,199	105,555	57,241	233,293	-34.59%
YoY %	96.44%	-70.13%	35.44%	47.03%	84.40%	-75.46%	-	-
Horiz. %	52.87%	26.91%	90.10%	66.53%	45.25%	24.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,092	62,681	209,733	154,764	105,247	57,087	232,813	-34.58%
YoY %	96.38%	-70.11%	35.52%	47.05%	84.36%	-75.48%	-	-
Horiz. %	52.87%	26.92%	90.09%	66.48%	45.21%	24.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	21.44%	24.08%	25.94%	24.90%	24.34%	24.49%	-
YoY %	-4.76%	-10.96%	-7.17%	4.18%	2.30%	-0.61%	-	-
Horiz. %	83.38%	87.55%	98.33%	105.92%	101.67%	99.39%	100.00%	-
Total Cost	576,517	257,725	935,753	685,651	448,881	221,957	873,786	-24.19%
YoY %	123.69%	-72.46%	36.48%	52.75%	102.24%	-74.60%	-	-
Horiz. %	65.98%	29.50%	107.09%	78.47%	51.37%	25.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,924,573	1,386,601	61,480,642	1,172,238	1,109,171	1,014,409	935,616	2735.61%
YoY %	10,135.43%	-97.74%	5,144.72%	5.69%	9.34%	8.42%	-	-
Horiz. %	15,169.10%	148.20%	6,571.14%	125.29%	118.55%	108.42%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	65,561	32,774	50,483	77,498	53,854	30,244	107,559	-28.08%
YoY %	100.04%	-35.08%	-34.86%	43.90%	78.07%	-71.88%	-	-
Horiz. %	60.95%	30.47%	46.94%	72.05%	50.07%	28.12%	100.00%	-
Div Payout %	53.26%	52.29%	24.07%	50.08%	51.17%	52.98%	46.20%	-
YoY %	1.86%	117.24%	-51.94%	-2.13%	-3.42%	14.68%	-	-
Horiz. %	115.28%	113.18%	52.10%	108.40%	110.76%	114.68%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	141,924,573	1,386,601	61,480,642	1,172,238	1,109,171	1,014,409	935,616	2735.61%
YoY %	10,135.43%	-97.74%	5,144.72%	5.69%	9.34%	8.42%	-	-
Horiz. %	15,169.10%	148.20%	6,571.14%	125.29%	118.55%	108.42%	100.00%	-
NOSH	1,639,041	819,359	776,662	774,982	769,349	756,119	741,787	69.56%
YoY %	100.04%	5.50%	0.22%	0.73%	1.75%	1.93%	-	-
Horiz. %	220.96%	110.46%	104.70%	104.48%	103.72%	101.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	17.62%	19.59%	18.34%	18.46%	19.04%	20.50%	21.07%	-
YoY %	-10.06%	6.82%	-0.65%	-3.05%	-7.12%	-2.71%	-	-
Horiz. %	83.63%	92.98%	87.04%	87.61%	90.37%	97.29%	100.00%	-
ROE	0.09%	4.52%	0.34%	13.20%	9.49%	5.63%	24.88%	-
YoY %	-98.01%	1,229.41%	-97.42%	39.09%	68.56%	-77.37%	-	-
Horiz. %	0.36%	18.17%	1.37%	53.05%	38.14%	22.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	42.70	39.12	147.55	108.50	72.07	36.93	149.24	-56.54%
YoY %	9.15%	-73.49%	35.99%	50.55%	95.15%	-75.25%	-	-
Horiz. %	28.61%	26.21%	98.87%	72.70%	48.29%	24.75%	100.00%	-
EPS	7.51	7.65	13.48	19.97	13.68	7.55	31.39	-61.42%
YoY %	-1.83%	-43.25%	-32.50%	45.98%	81.19%	-75.95%	-	-
Horiz. %	23.92%	24.37%	42.94%	63.62%	43.58%	24.05%	100.00%	-
DPS	4.00	4.00	6.50	10.00	7.00	4.00	14.50	-57.59%
YoY %	0.00%	-38.46%	-35.00%	42.86%	75.00%	-72.41%	-	-
Horiz. %	27.59%	27.59%	44.83%	68.97%	48.28%	27.59%	100.00%	-
NAPS	86.59	1.6923	79.16	1.5126	1.4417	1.3416	1.2613	1572.30%
YoY %	5,016.71%	-97.86%	5,133.37%	4.92%	7.46%	6.37%	-	-
Horiz. %	6,865.14%	134.17%	6,276.06%	119.92%	114.30%	106.37%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 774,913
RPS	20.42	9.35	33.43	24.53	16.18	8.15	32.30	-26.31%
YoY %	118.40%	-72.03%	36.28%	51.61%	98.53%	-74.77%	-	-
Horiz. %	63.22%	28.95%	103.50%	75.94%	50.09%	25.23%	100.00%	-
EPS	3.59	1.83	6.12	4.52	3.07	1.67	6.79	-34.58%
YoY %	96.17%	-70.10%	35.40%	47.23%	83.83%	-75.41%	-	-
Horiz. %	52.87%	26.95%	90.13%	66.57%	45.21%	24.59%	100.00%	-
DPS	1.91	0.96	1.47	2.26	1.57	0.88	3.14	-28.18%
YoY %	98.96%	-34.69%	-34.96%	43.95%	78.41%	-71.97%	-	-
Horiz. %	60.83%	30.57%	46.82%	71.97%	50.00%	28.03%	100.00%	-
NAPS	41.4063	0.4045	17.9369	0.342	0.3236	0.296	0.273	2735.36%
YoY %	10,136.42%	-97.74%	5,144.71%	5.69%	9.32%	8.42%	-	-
Horiz. %	15,167.14%	148.17%	6,570.29%	125.27%	118.53%	108.42%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	4.85	8.51	8.67	7.03	7.08	6.21	6.85	-
P/RPS	11.36	21.75	5.88	6.48	9.82	16.82	4.59	82.86%
YoY %	-47.77%	269.90%	-9.26%	-34.01%	-41.62%	266.45%	-	-
Horiz. %	247.49%	473.86%	128.10%	141.18%	213.94%	366.45%	100.00%	-
P/EPS	64.58	111.24	32.11	35.20	51.75	82.25	21.83	105.94%
YoY %	-41.95%	246.43%	-8.78%	-31.98%	-37.08%	276.78%	-	-
Horiz. %	295.83%	509.57%	147.09%	161.25%	237.06%	376.78%	100.00%	-
EY	1.55	0.90	3.11	2.84	1.93	1.22	4.58	-51.40%
YoY %	72.22%	-71.06%	9.51%	47.15%	58.20%	-73.36%	-	-
Horiz. %	33.84%	19.65%	67.90%	62.01%	42.14%	26.64%	100.00%	-
DY	0.82	0.47	0.75	1.42	0.99	0.64	2.12	-46.88%
YoY %	74.47%	-37.33%	-47.18%	43.43%	54.69%	-69.81%	-	-
Horiz. %	38.68%	22.17%	35.38%	66.98%	46.70%	30.19%	100.00%	-
P/NAPS	0.06	5.03	0.11	4.65	4.91	4.63	5.43	-95.02%
YoY %	-98.81%	4,472.73%	-97.63%	-5.30%	6.05%	-14.73%	-	-
Horiz. %	1.10%	92.63%	2.03%	85.64%	90.42%	85.27%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	05/11/15	04/08/15	05/05/15	10/02/15	18/11/14	05/08/14	06/05/14	-
Price	5.22	8.60	8.22	7.55	6.80	6.72	6.02	-
P/RPS	12.23	21.98	5.57	6.96	9.44	18.20	4.03	109.46%
YoY %	-44.36%	294.61%	-19.97%	-26.27%	-48.13%	351.61%	-	-
Horiz. %	303.47%	545.41%	138.21%	172.70%	234.24%	451.61%	100.00%	-
P/EPS	69.51	112.42	30.44	37.81	49.71	89.01	19.18	135.75%
YoY %	-38.17%	269.32%	-19.49%	-23.94%	-44.15%	364.08%	-	-
Horiz. %	362.41%	586.13%	158.71%	197.13%	259.18%	464.08%	100.00%	-
EY	1.44	0.89	3.29	2.65	2.01	1.12	5.21	-57.53%
YoY %	61.80%	-72.95%	24.15%	31.84%	79.46%	-78.50%	-	-
Horiz. %	27.64%	17.08%	63.15%	50.86%	38.58%	21.50%	100.00%	-
DY	0.77	0.47	0.79	1.32	1.03	0.60	2.41	-53.23%
YoY %	63.83%	-40.51%	-40.15%	28.16%	71.67%	-75.10%	-	-
Horiz. %	31.95%	19.50%	32.78%	54.77%	42.74%	24.90%	100.00%	-
P/NAPS	0.06	5.08	0.10	4.99	4.72	5.01	4.77	-94.57%
YoY %	-98.82%	4,980.00%	-98.00%	5.72%	-5.79%	5.03%	-	-
Horiz. %	1.26%	106.50%	2.10%	104.61%	98.95%	105.03%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-28 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-28 16:30:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-28 16:10:00

EMA 5

10 Mins

BUY

2024-05-28 16:10:00

TURTLE SYSTEM 20

5 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

460

RANHILL

RANHILL UTILITIES BERHAD

404

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

JCY

JCY INTERNATIONAL BERHAD

278

HLIND

HONG LEONG INDUSTRIES BHD

274

PTRANS

PERAK TRANSIT BERHAD

265

DNEX

DAGANG NEXCHANGE BERHAD

243

GENTING

GENTING BHD

200

GENM

GENTING MALAYSIA BERHAD

200

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

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