[HARTA] QoQ Cumulative 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
Cumulative Result
Revenue	1,097,883	699,860	320,515	1,145,960	840,850	554,436	279,198	148.51%
YoY %	56.87%	118.35%	-72.03%	36.29%	51.66%	98.58%	-	-
Horiz. %	393.23%	250.67%	114.80%	410.45%	301.17%	198.58%	100.00%	-
PBT	246,166	154,993	79,924	276,881	209,550	140,553	75,651	119.11%
YoY %	58.82%	93.93%	-71.13%	32.13%	49.09%	85.79%	-	-
Horiz. %	325.40%	204.88%	105.65%	366.00%	277.00%	185.79%	100.00%	-
Tax	-49,937	-31,650	-17,134	-66,674	-54,351	-34,998	-18,410	94.14%
YoY %	-57.78%	-84.72%	74.30%	-22.67%	-55.30%	-90.10%	-	-
Horiz. %	271.25%	171.92%	93.07%	362.16%	295.23%	190.10%	100.00%	-
NP	196,229	123,343	62,790	210,207	155,199	105,555	57,241	126.84%
YoY %	59.09%	96.44%	-70.13%	35.44%	47.03%	84.40%	-	-
Horiz. %	342.81%	215.48%	109.69%	367.23%	271.13%	184.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	195,878	123,092	62,681	209,733	154,764	105,247	57,087	126.98%
YoY %	59.13%	96.38%	-70.11%	35.52%	47.05%	84.36%	-	-
Horiz. %	343.12%	215.62%	109.80%	367.39%	271.10%	184.36%	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	901,654	576,517	257,725	935,753	685,651	448,881	221,957	153.94%
YoY %	56.40%	123.69%	-72.46%	36.48%	52.75%	102.24%	-	-
Horiz. %	406.23%	259.74%	116.11%	421.59%	308.91%	202.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,490,524	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	98,348	65,561	32,774	50,483	77,498	53,854	30,244	119.02%
YoY %	50.01%	100.04%	-35.08%	-34.86%	43.90%	78.07%	-	-
Horiz. %	325.18%	216.77%	108.37%	166.92%	256.24%	178.07%	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	146,490,524	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	0.13%	0.09%	4.52%	0.34%	13.20%	9.49%	5.63%	-
YoY %	44.44%	-98.01%	1,229.41%	-97.42%	39.09%	68.56%	-	-
Horiz. %	2.31%	1.60%	80.28%	6.04%	234.46%	168.56%	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	66.98	42.70	39.12	147.55	108.50	72.07	36.93	48.56%
YoY %	56.86%	9.15%	-73.49%	35.99%	50.55%	95.15%	-	-
Horiz. %	181.37%	115.62%	105.93%	399.54%	293.80%	195.15%	100.00%	-
EPS	11.95	7.51	7.65	13.48	19.97	13.68	7.55	35.70%
YoY %	59.12%	-1.83%	-43.25%	-32.50%	45.98%	81.19%	-	-
Horiz. %	158.28%	99.47%	101.32%	178.54%	264.50%	181.19%	100.00%	-
DPS	6.00	4.00	4.00	6.50	10.00	7.00	4.00	30.94%
YoY %	50.00%	0.00%	-38.46%	-35.00%	42.86%	75.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	162.50%	250.00%	175.00%	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	32.03	20.42	9.35	33.43	24.53	16.18	8.15	148.41%
YoY %	56.86%	118.40%	-72.03%	36.28%	51.61%	98.53%	-	-
Horiz. %	393.01%	250.55%	114.72%	410.18%	300.98%	198.53%	100.00%	-
EPS	5.71	3.59	1.83	6.12	4.52	3.07	1.67	126.45%
YoY %	59.05%	96.17%	-70.10%	35.40%	47.23%	83.83%	-	-
Horiz. %	341.92%	214.97%	109.58%	366.47%	270.66%	183.83%	100.00%	-
DPS	2.87	1.91	0.96	1.47	2.26	1.57	0.88	119.44%
YoY %	50.26%	98.96%	-34.69%	-34.96%	43.95%	78.41%	-	-
Horiz. %	326.14%	217.05%	109.09%	167.05%	256.82%	178.41%	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	8.87	11.36	21.75	5.88	6.48	9.82	16.82	-34.65%
YoY %	-21.92%	-47.77%	269.90%	-9.26%	-34.01%	-41.62%	-	-
Horiz. %	52.73%	67.54%	129.31%	34.96%	38.53%	58.38%	100.00%	-
P/EPS	49.71	64.58	111.24	32.11	35.20	51.75	82.25	-28.45%
YoY %	-23.03%	-41.95%	246.43%	-8.78%	-31.98%	-37.08%	-	-
Horiz. %	60.44%	78.52%	135.25%	39.04%	42.80%	62.92%	100.00%	-
EY	2.01	1.55	0.90	3.11	2.84	1.93	1.22	39.36%
YoY %	29.68%	72.22%	-71.06%	9.51%	47.15%	58.20%	-	-
Horiz. %	164.75%	127.05%	73.77%	254.92%	232.79%	158.20%	100.00%	-
DY	1.01	0.82	0.47	0.75	1.42	0.99	0.64	35.43%
YoY %	23.17%	74.47%	-37.33%	-47.18%	43.43%	54.69%	-	-
Horiz. %	157.81%	128.12%	73.44%	117.19%	221.88%	154.69%	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	7.44	12.23	21.98	5.57	6.96	9.44	18.20	-44.82%
YoY %	-39.17%	-44.36%	294.61%	-19.97%	-26.27%	-48.13%	-	-
Horiz. %	40.88%	67.20%	120.77%	30.60%	38.24%	51.87%	100.00%	-
P/EPS	41.67	69.51	112.42	30.44	37.81	49.71	89.01	-39.62%
YoY %	-40.05%	-38.17%	269.32%	-19.49%	-23.94%	-44.15%	-	-
Horiz. %	46.81%	78.09%	126.30%	34.20%	42.48%	55.85%	100.00%	-
EY	2.40	1.44	0.89	3.29	2.65	2.01	1.12	65.98%
YoY %	66.67%	61.80%	-72.95%	24.15%	31.84%	79.46%	-	-
Horiz. %	214.29%	128.57%	79.46%	293.75%	236.61%	179.46%	100.00%	-
DY	1.20	0.77	0.47	0.79	1.32	1.03	0.60	58.53%
YoY %	55.84%	63.83%	-40.51%	-40.15%	28.16%	71.67%	-	-
Horiz. %	200.00%	128.33%	78.33%	131.67%	220.00%	171.67%	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 - 15 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

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

280,288,300

REVENUE

0.23

-0.015

272,921,300

TOPGLOV

1.19

-0.07

269,221,700

HSI-HUZ

0.205

-0.04

240,465,800

MQTECH

0.015

-0.005

157,088,500

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

99,967,800

SINKUNG

0.15

+0.01

90,701,100

SUPERMX

1.00

-0.08

90,027,200

MYEG

1.04

+0.01

89,605,800

More active Stocks

MPI

33.52

+1.00

176,600

F&N

33.24

+0.76

208,500

HEIM

24.78

+0.58

317,500

UTDPLT

26.14

+0.52

274,500

NESTLE

129.50

+0.50

31,400

CARLSBG

20.10

+0.48

381,500

ALLIANZ

22.08

+0.40

33,600

PANAMY

19.62

+0.36

17,700

KSENG

6.31

+0.33

508,100

GCB

3.42

+0.32

7,811,700

More gainer Stocks

AJI

16.18

-0.38

213,700

AIRPORT

10.04

-0.36

25,019,300

KOSSAN

2.48

-0.26

20,838,900

HARTA

3.58

-0.24

33,800,000

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

379,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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