[HARTA] QoQ TTM 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
TTM Result
Revenue	1,402,993	1,291,384	1,187,277	1,145,960	1,121,223	1,102,629	1,108,344	16.96%
YoY %	8.64%	8.77%	3.61%	2.21%	1.69%	-0.52%	-	-
Horiz. %	126.58%	116.51%	107.12%	103.39%	101.16%	99.48%	100.00%	-
PBT	313,497	291,321	281,154	276,881	279,822	285,498	302,896	2.31%
YoY %	7.61%	3.62%	1.54%	-1.05%	-1.99%	-5.74%	-	-
Horiz. %	103.50%	96.18%	92.82%	91.41%	92.38%	94.26%	100.00%	-
Tax	-62,260	-63,326	-65,398	-66,674	-75,228	-72,559	-74,945	-11.59%
YoY %	1.68%	3.17%	1.91%	11.37%	-3.68%	3.18%	-	-
Horiz. %	83.07%	84.50%	87.26%	88.96%	100.38%	96.82%	100.00%	-
NP	251,237	227,995	215,756	210,207	204,594	212,939	227,951	6.68%
YoY %	10.19%	5.67%	2.64%	2.74%	-3.92%	-6.59%	-	-
Horiz. %	110.22%	100.02%	94.65%	92.22%	89.75%	93.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,847	227,578	215,327	209,733	203,921	212,280	227,393	6.74%
YoY %	10.22%	5.69%	2.67%	2.85%	-3.94%	-6.65%	-	-
Horiz. %	110.31%	100.08%	94.69%	92.23%	89.68%	93.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.86%	21.74%	23.26%	24.08%	26.88%	25.41%	24.74%	-
YoY %	-8.65%	-6.53%	-3.41%	-10.42%	5.79%	2.71%	-	-
Horiz. %	80.27%	87.87%	94.02%	97.33%	108.65%	102.71%	100.00%	-
Total Cost	1,151,756	1,063,389	971,521	935,753	916,629	889,690	880,393	19.55%
YoY %	8.31%	9.46%	3.82%	2.09%	3.03%	1.06%	-	-
Horiz. %	130.82%	120.79%	110.35%	106.29%	104.12%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,506,417	141,761,197	819,359	777,015	1,172,134	1,109,141	1,014,409	2627.90%
YoY %	3.35%	17,201.48%	5.45%	-33.71%	5.68%	9.34%	-	-
Horiz. %	14,442.54%	13,974.76%	80.77%	76.60%	115.55%	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	93,571	72,409	51,206	65,063	102,522	105,211	108,032	-9.11%
YoY %	29.23%	41.41%	-21.30%	-36.54%	-2.56%	-2.61%	-	-
Horiz. %	86.61%	67.03%	47.40%	60.23%	94.90%	97.39%	100.00%	-
Div Payout %	37.30%	31.82%	23.78%	31.02%	50.28%	49.56%	47.51%	-
YoY %	17.22%	33.81%	-23.34%	-38.31%	1.45%	4.31%	-	-
Horiz. %	78.51%	66.98%	50.05%	65.29%	105.83%	104.31%	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	146,506,417	141,761,197	819,359	777,015	1,172,134	1,109,141	1,014,409	2627.90%
YoY %	3.35%	17,201.48%	5.45%	-33.71%	5.68%	9.34%	-	-
Horiz. %	14,442.54%	13,974.76%	80.77%	76.60%	115.55%	109.34%	100.00%	-
NOSH	1,639,324	1,637,154	819,359	777,015	774,913	769,329	756,119	67.27%
YoY %	0.13%	99.81%	5.45%	0.27%	0.73%	1.75%	-	-
Horiz. %	216.81%	216.52%	108.36%	102.76%	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	17.91%	17.66%	18.17%	18.34%	18.25%	19.31%	20.57%	-
YoY %	1.42%	-2.81%	-0.93%	0.49%	-5.49%	-6.13%	-	-
Horiz. %	87.07%	85.85%	88.33%	89.16%	88.72%	93.87%	100.00%	-
ROE	0.17%	0.16%	26.28%	26.99%	17.40%	19.14%	22.42%	-
YoY %	6.25%	-99.39%	-2.63%	55.11%	-9.09%	-14.63%	-	-
Horiz. %	0.76%	0.71%	117.22%	120.38%	77.61%	85.37%	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	85.58	78.88	144.90	147.48	144.69	143.32	146.58	-30.07%
YoY %	8.49%	-45.56%	-1.75%	1.93%	0.96%	-2.22%	-	-
Horiz. %	58.38%	53.81%	98.85%	100.61%	98.71%	97.78%	100.00%	-
EPS	15.30	13.90	26.28	26.99	26.32	27.59	30.07	-36.18%
YoY %	10.07%	-47.11%	-2.63%	2.55%	-4.60%	-8.25%	-	-
Horiz. %	50.88%	46.23%	87.40%	89.76%	87.53%	91.75%	100.00%	-
DPS	5.71	4.42	6.25	8.37	13.23	13.68	14.29	-45.65%
YoY %	29.19%	-29.28%	-25.33%	-36.73%	-3.29%	-4.27%	-	-
Horiz. %	39.96%	30.93%	43.74%	58.57%	92.58%	95.73%	100.00%	-
NAPS	89.37	86.59	1.00	1.00	1.5126	1.4417	1.3416	1530.76%
YoY %	3.21%	8,559.00%	0.00%	-33.89%	4.92%	7.46%	-	-
Horiz. %	6,661.45%	6,454.23%	74.54%	74.54%	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	40.93	37.68	34.64	33.43	32.71	32.17	32.34	16.95%
YoY %	8.63%	8.78%	3.62%	2.20%	1.68%	-0.53%	-	-
Horiz. %	126.56%	116.51%	107.11%	103.37%	101.14%	99.47%	100.00%	-
EPS	7.32	6.64	6.28	6.12	5.95	6.19	6.63	6.80%
YoY %	10.24%	5.73%	2.61%	2.86%	-3.88%	-6.64%	-	-
Horiz. %	110.41%	100.15%	94.72%	92.31%	89.74%	93.36%	100.00%	-
DPS	2.73	2.11	1.49	1.90	2.99	3.07	3.15	-9.07%
YoY %	29.38%	41.61%	-21.58%	-36.45%	-2.61%	-2.54%	-	-
Horiz. %	86.67%	66.98%	47.30%	60.32%	94.92%	97.46%	100.00%	-
NAPS	42.7431	41.3587	0.239	0.2267	0.342	0.3236	0.296	2627.61%
YoY %	3.35%	17,204.90%	5.43%	-33.71%	5.69%	9.32%	-	-
Horiz. %	14,440.24%	13,972.53%	80.74%	76.59%	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	6.94	6.15	5.87	5.88	4.86	4.94	4.24	38.76%
YoY %	12.85%	4.77%	-0.17%	20.99%	-1.62%	16.51%	-	-
Horiz. %	163.68%	145.05%	138.44%	138.68%	114.62%	116.51%	100.00%	-
P/EPS	38.82	34.89	32.38	32.12	26.71	25.66	20.65	52.14%
YoY %	11.26%	7.75%	0.81%	20.25%	4.09%	24.26%	-	-
Horiz. %	187.99%	168.96%	156.80%	155.54%	129.35%	124.26%	100.00%	-
EY	2.58	2.87	3.09	3.11	3.74	3.90	4.84	-34.18%
YoY %	-10.10%	-7.12%	-0.64%	-16.84%	-4.10%	-19.42%	-	-
Horiz. %	53.31%	59.30%	63.84%	64.26%	77.27%	80.58%	100.00%	-
DY	0.96	0.91	0.73	0.97	1.88	1.93	2.30	-44.06%
YoY %	5.49%	24.66%	-24.74%	-48.40%	-2.59%	-16.09%	-	-
Horiz. %	41.74%	39.57%	31.74%	42.17%	81.74%	83.91%	100.00%	-
P/NAPS	0.07	0.06	8.51	8.67	4.65	4.91	4.63	-93.83%
YoY %	16.67%	-99.29%	-1.85%	86.45%	-5.30%	6.05%	-	-
Horiz. %	1.51%	1.30%	183.80%	187.26%	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	5.82	6.62	5.94	5.57	5.22	4.74	4.58	17.26%
YoY %	-12.08%	11.45%	6.64%	6.70%	10.13%	3.49%	-	-
Horiz. %	127.07%	144.54%	129.69%	121.62%	113.97%	103.49%	100.00%	-
P/EPS	32.55	37.55	32.72	30.45	28.69	24.64	22.35	28.39%
YoY %	-13.32%	14.76%	7.45%	6.13%	16.44%	10.25%	-	-
Horiz. %	145.64%	168.01%	146.40%	136.24%	128.37%	110.25%	100.00%	-
EY	3.07	2.66	3.06	3.28	3.49	4.06	4.48	-22.21%
YoY %	15.41%	-13.07%	-6.71%	-6.02%	-14.04%	-9.38%	-	-
Horiz. %	68.53%	59.38%	68.30%	73.21%	77.90%	90.62%	100.00%	-
DY	1.15	0.85	0.73	1.02	1.75	2.01	2.13	-33.62%
YoY %	35.29%	16.44%	-28.43%	-41.71%	-12.94%	-5.63%	-	-
Horiz. %	53.99%	39.91%	34.27%	47.89%	82.16%	94.37%	100.00%	-
P/NAPS	0.06	0.06	8.60	8.22	4.99	4.72	5.01	-94.72%
YoY %	0.00%	-99.30%	4.62%	64.73%	5.72%	-5.79%	-	-
Horiz. %	1.20%	1.20%	171.66%	164.07%	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 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-16 09:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-16 09:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-16 09:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-16 09:00:00

EMA 5

10 Mins

SELL

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

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.225

+0.02

260,773,100

REVENUE

0.245

0.00

254,169,200

TOPGLOV

1.13

-0.13

191,156,300

HSI-HUZ

0.21

-0.035

182,566,700

MQTECH

0.015

-0.005

123,312,900

CAREPLS

0.335

-0.045

75,407,100

SUPERMX

0.965

-0.115

70,250,100

SINKUNG

0.15

+0.01

57,642,800

HSI-HU6

0.07

-0.01

56,764,100

MBSB

0.845

+0.03

40,743,600

More active Stocks

F&N

33.38

+0.90

75,300

UTDPLT

26.20

+0.58

195,400

MPI

33.10

+0.58

42,300

HEIM

24.70

+0.50

154,900

KSENG

6.32

+0.34

249,500

NESTLE

129.30

+0.30

11,700

HSTECH-C10

0.60

+0.25

40,000

PENTA

4.67

+0.22

2,091,000

PPB

15.52

+0.22

110,300

NOTION

0.795

+0.19

37,879,000

More gainer Stocks

HARTA

3.39

-0.43

23,117,000

KOSSAN

2.45

-0.29

12,212,300

AIRPORT

10.14

-0.26

14,644,200

KOSSAN-C60

0.565

-0.215

315,000

AJI

16.40

-0.16

56,900

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.93

-0.14

564,300

TOPGLOV

1.13

-0.13

191,156,300

PTT

1.80

-0.13

611,400

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