[HARTA] QoQ TTM Result on 30-Jun-2014 [#1]

Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -2.5%
YoY- -6.91%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,145,960 1,121,223 1,102,629 1,108,344 1,107,160 1,096,559 1,088,304 3.50%
PBT 276,881 279,822 285,498 302,896 309,162 320,208 323,903 -9.93%
Tax -66,674 -75,228 -72,559 -74,945 -75,437 -73,456 -74,519 -7.15%
NP 210,207 204,594 212,939 227,951 233,725 246,752 249,384 -10.77%
-
NP to SH 209,733 203,921 212,280 227,393 233,218 246,354 249,007 -10.82%
-
Tax Rate 24.08% 26.88% 25.41% 24.74% 24.40% 22.94% 23.01% -
Total Cost 935,753 916,629 889,690 880,393 873,435 849,807 838,920 7.56%
-
Net Worth 777,015 1,172,134 1,109,141 1,014,409 942,361 913,344 872,575 -7.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 65,063 102,522 105,211 108,032 107,186 106,825 106,475 -28.01%
Div Payout % 31.02% 50.28% 49.56% 47.51% 45.96% 43.36% 42.76% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 777,015 1,172,134 1,109,141 1,014,409 942,361 913,344 872,575 -7.44%
NOSH 777,015 774,913 769,329 756,119 741,432 741,049 740,035 3.30%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.34% 18.25% 19.31% 20.57% 21.11% 22.50% 22.91% -
ROE 26.99% 17.40% 19.14% 22.42% 24.75% 26.97% 28.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 147.48 144.69 143.32 146.58 149.33 147.97 147.06 0.19%
EPS 26.99 26.32 27.59 30.07 31.46 33.24 33.65 -13.68%
DPS 8.37 13.23 13.68 14.29 14.50 14.50 14.50 -30.69%
NAPS 1.00 1.5126 1.4417 1.3416 1.271 1.2325 1.1791 -10.41%
Adjusted Per Share Value based on latest NOSH - 756,119
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.43 32.71 32.17 32.34 32.30 31.99 31.75 3.50%
EPS 6.12 5.95 6.19 6.63 6.80 7.19 7.26 -10.77%
DPS 1.90 2.99 3.07 3.15 3.13 3.12 3.11 -28.02%
NAPS 0.2267 0.342 0.3236 0.296 0.2749 0.2665 0.2546 -7.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 8.67 7.03 7.08 6.21 6.85 7.23 7.48 -
P/RPS 5.88 4.86 4.94 4.24 4.59 4.89 5.09 10.10%
P/EPS 32.12 26.71 25.66 20.65 21.78 21.75 22.23 27.83%
EY 3.11 3.74 3.90 4.84 4.59 4.60 4.50 -21.84%
DY 0.97 1.88 1.93 2.30 2.12 2.01 1.94 -37.03%
P/NAPS 8.67 4.65 4.91 4.63 5.39 5.87 6.34 23.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 10/02/15 18/11/14 05/08/14 06/05/14 11/02/14 12/11/13 -
Price 8.22 7.55 6.80 6.72 6.02 7.01 7.55 -
P/RPS 5.57 5.22 4.74 4.58 4.03 4.74 5.13 5.64%
P/EPS 30.45 28.69 24.64 22.35 19.14 21.09 22.44 22.59%
EY 3.28 3.49 4.06 4.48 5.23 4.74 4.46 -18.53%
DY 1.02 1.75 2.01 2.13 2.41 2.07 1.92 -34.43%
P/NAPS 8.22 4.99 4.72 5.01 4.74 5.69 6.40 18.17%

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