[HARTA] QoQ TTM Result on 30-Sep-2013 [#2]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	1,108,344	1,107,160	1,096,559	1,088,304	1,062,370	1,032,034	1,002,479	6.94%
YoY %	0.11%	0.97%	0.76%	2.44%	2.94%	2.95%	-	-
Horiz. %	110.56%	110.44%	109.38%	108.56%	105.97%	102.95%	100.00%	-
PBT	302,896	309,162	320,208	323,903	317,885	305,882	289,024	3.18%
YoY %	-2.03%	-3.45%	-1.14%	1.89%	3.92%	5.83%	-	-
Horiz. %	104.80%	106.97%	110.79%	112.07%	109.99%	105.83%	100.00%	-
Tax	-74,945	-75,437	-73,456	-74,519	-73,252	-70,829	-66,327	8.50%
YoY %	0.65%	-2.70%	1.43%	-1.73%	-3.42%	-6.79%	-	-
Horiz. %	112.99%	113.73%	110.75%	112.35%	110.44%	106.79%	100.00%	-
NP	227,951	233,725	246,752	249,384	244,633	235,053	222,697	1.57%
YoY %	-2.47%	-5.28%	-1.06%	1.94%	4.08%	5.55%	-	-
Horiz. %	102.36%	104.95%	110.80%	111.98%	109.85%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	227,393	233,218	246,354	249,007	244,276	234,722	222,441	1.48%
YoY %	-2.50%	-5.33%	-1.07%	1.94%	4.07%	5.52%	-	-
Horiz. %	102.23%	104.84%	110.75%	111.94%	109.82%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	24.40%	22.94%	23.01%	23.04%	23.16%	22.95%	-
YoY %	1.39%	6.36%	-0.30%	-0.13%	-0.52%	0.92%	-	-
Horiz. %	107.80%	106.32%	99.96%	100.26%	100.39%	100.92%	100.00%	-
Total Cost	880,393	873,435	849,807	838,920	817,737	796,981	779,782	8.45%
YoY %	0.80%	2.78%	1.30%	2.59%	2.60%	2.21%	-	-
Horiz. %	112.90%	112.01%	108.98%	107.58%	104.87%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,014,409	942,361	913,344	872,575	806,758	765,355	726,055	25.05%
YoY %	7.65%	3.18%	4.67%	8.16%	5.41%	5.41%	-	-
Horiz. %	139.72%	129.79%	125.80%	120.18%	111.12%	105.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	108,032	107,186	106,825	106,475	106,178	102,362	87,700	14.95%
YoY %	0.79%	0.34%	0.33%	0.28%	3.73%	16.72%	-	-
Horiz. %	123.18%	122.22%	121.81%	121.41%	121.07%	116.72%	100.00%	-
Div Payout %	47.51%	45.96%	43.36%	42.76%	43.47%	43.61%	39.43%	-
YoY %	3.37%	6.00%	1.40%	-1.63%	-0.32%	10.60%	-	-
Horiz. %	120.49%	116.56%	109.97%	108.45%	110.25%	110.60%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	1,014,409	942,361	913,344	872,575	806,758	765,355	726,055	25.05%
YoY %	7.65%	3.18%	4.67%	8.16%	5.41%	5.41%	-	-
Horiz. %	139.72%	129.79%	125.80%	120.18%	111.12%	105.41%	100.00%	-
NOSH	756,119	741,432	741,049	740,035	734,953	731,138	731,026	2.28%
YoY %	1.98%	0.05%	0.14%	0.69%	0.52%	0.02%	-	-
Horiz. %	103.43%	101.42%	101.37%	101.23%	100.54%	100.02%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	20.57%	21.11%	22.50%	22.91%	23.03%	22.78%	22.21%	-
YoY %	-2.56%	-6.18%	-1.79%	-0.52%	1.10%	2.57%	-	-
Horiz. %	92.62%	95.05%	101.31%	103.15%	103.69%	102.57%	100.00%	-
ROE	22.42%	24.75%	26.97%	28.54%	30.28%	30.67%	30.64%	-
YoY %	-9.41%	-8.23%	-5.50%	-5.75%	-1.27%	0.10%	-	-
Horiz. %	73.17%	80.78%	88.02%	93.15%	98.83%	100.10%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	146.58	149.33	147.97	147.06	144.55	141.15	137.13	4.55%
YoY %	-1.84%	0.92%	0.62%	1.74%	2.41%	2.93%	-	-
Horiz. %	106.89%	108.90%	107.90%	107.24%	105.41%	102.93%	100.00%	-
EPS	30.07	31.46	33.24	33.65	33.24	32.10	30.43	-0.79%
YoY %	-4.42%	-5.35%	-1.22%	1.23%	3.55%	5.49%	-	-
Horiz. %	98.82%	103.38%	109.23%	110.58%	109.23%	105.49%	100.00%	-
DPS	14.29	14.50	14.50	14.50	14.50	14.00	12.00	12.38%
YoY %	-1.45%	0.00%	0.00%	0.00%	3.57%	16.67%	-	-
Horiz. %	119.08%	120.83%	120.83%	120.83%	120.83%	116.67%	100.00%	-
NAPS	1.3416	1.271	1.2325	1.1791	1.0977	1.0468	0.9932	22.26%
YoY %	5.55%	3.12%	4.53%	7.42%	4.86%	5.40%	-	-
Horiz. %	135.08%	127.97%	124.09%	118.72%	110.52%	105.40%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 740,035
RPS	32.34	32.30	31.99	31.75	30.99	30.11	29.25	6.94%
YoY %	0.12%	0.97%	0.76%	2.45%	2.92%	2.94%	-	-
Horiz. %	110.56%	110.43%	109.37%	108.55%	105.95%	102.94%	100.00%	-
EPS	6.63	6.80	7.19	7.26	7.13	6.85	6.49	1.43%
YoY %	-2.50%	-5.42%	-0.96%	1.82%	4.09%	5.55%	-	-
Horiz. %	102.16%	104.78%	110.79%	111.86%	109.86%	105.55%	100.00%	-
DPS	3.15	3.13	3.12	3.11	3.10	2.99	2.56	14.87%
YoY %	0.64%	0.32%	0.32%	0.32%	3.68%	16.80%	-	-
Horiz. %	123.05%	122.27%	121.88%	121.48%	121.09%	116.80%	100.00%	-
NAPS	0.296	0.2749	0.2665	0.2546	0.2354	0.2233	0.2118	25.07%
YoY %	7.68%	3.15%	4.67%	8.16%	5.42%	5.43%	-	-
Horiz. %	139.75%	129.79%	125.83%	120.21%	111.14%	105.43%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	6.21	6.85	7.23	7.48	6.40	4.94	4.75	-
P/RPS	4.24	4.59	4.89	5.09	4.43	3.50	3.46	14.55%
YoY %	-7.63%	-6.13%	-3.93%	14.90%	26.57%	1.16%	-	-
Horiz. %	122.54%	132.66%	141.33%	147.11%	128.03%	101.16%	100.00%	-
P/EPS	20.65	21.78	21.75	22.23	19.26	15.39	15.61	20.56%
YoY %	-5.19%	0.14%	-2.16%	15.42%	25.15%	-1.41%	-	-
Horiz. %	132.29%	139.53%	139.33%	142.41%	123.38%	98.59%	100.00%	-
EY	4.84	4.59	4.60	4.50	5.19	6.50	6.41	-17.12%
YoY %	5.45%	-0.22%	2.22%	-13.29%	-20.15%	1.40%	-	-
Horiz. %	75.51%	71.61%	71.76%	70.20%	80.97%	101.40%	100.00%	-
DY	2.30	2.12	2.01	1.94	2.27	2.83	2.53	-6.17%
YoY %	8.49%	5.47%	3.61%	-14.54%	-19.79%	11.86%	-	-
Horiz. %	90.91%	83.79%	79.45%	76.68%	89.72%	111.86%	100.00%	-
P/NAPS	4.63	5.39	5.87	6.34	5.83	4.72	4.78	-2.10%
YoY %	-14.10%	-8.18%	-7.41%	8.75%	23.52%	-1.26%	-	-
Horiz. %	96.86%	112.76%	122.80%	132.64%	121.97%	98.74%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	05/08/14	06/05/14	11/02/14	12/11/13	06/08/13	07/05/13	05/02/13	-
Price	6.72	6.02	7.01	7.55	6.79	5.45	4.65	-
P/RPS	4.58	4.03	4.74	5.13	4.70	3.86	3.39	22.27%
YoY %	13.65%	-14.98%	-7.60%	9.15%	21.76%	13.86%	-	-
Horiz. %	135.10%	118.88%	139.82%	151.33%	138.64%	113.86%	100.00%	-
P/EPS	22.35	19.14	21.09	22.44	20.43	16.98	15.28	28.94%
YoY %	16.77%	-9.25%	-6.02%	9.84%	20.32%	11.13%	-	-
Horiz. %	146.27%	125.26%	138.02%	146.86%	133.70%	111.13%	100.00%	-
EY	4.48	5.23	4.74	4.46	4.89	5.89	6.54	-22.34%
YoY %	-14.34%	10.34%	6.28%	-8.79%	-16.98%	-9.94%	-	-
Horiz. %	68.50%	79.97%	72.48%	68.20%	74.77%	90.06%	100.00%	-
DY	2.13	2.41	2.07	1.92	2.14	2.57	2.58	-12.02%
YoY %	-11.62%	16.43%	7.81%	-10.28%	-16.73%	-0.39%	-	-
Horiz. %	82.56%	93.41%	80.23%	74.42%	82.95%	99.61%	100.00%	-
P/NAPS	5.01	4.74	5.69	6.40	6.19	5.21	4.68	4.66%
YoY %	5.70%	-16.70%	-11.09%	3.39%	18.81%	11.32%	-	-
Horiz. %	107.05%	101.28%	121.58%	136.75%	132.26%	111.32%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:50:00

ADX

10 Mins

SELL

2024-06-11 16:40:00

EMA 5

10 Mins

SELL

2024-06-11 16:20:00

EMA 5

5 Mins

SELL

2024-06-11 15:55:00

ADX

5 Mins

SELL

2024-06-11 14:30:00

VOLUME BREAKOUT

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

662

MPI

MALAYSIAN PACIFIC INDUSTRIES

416

GENTING

GENTING BHD

408

PTRANS

PERAK TRANSIT BERHAD

395

DSONIC

DATASONIC GROUP BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

PBBANK

PUBLIC BANK BHD

346

GENM

GENTING MALAYSIA BERHAD

324

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

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