[HARTA] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	2,404,164	1,607,308	1,282,060	1,116,792	1,112,056	990,712	877,484	18.27%
YoY %	49.58%	25.37%	14.80%	0.43%	12.25%	12.90%	-	-
Horiz. %	273.98%	183.17%	146.11%	127.27%	126.73%	112.90%	100.00%	-
PBT	462,944	272,516	319,696	302,604	327,668	279,656	282,680	8.56%
YoY %	69.88%	-14.76%	5.65%	-7.65%	17.17%	-1.07%	-	-
Horiz. %	163.77%	96.40%	113.09%	107.05%	115.91%	98.93%	100.00%	-
Tax	-77,228	-46,924	-68,536	-73,640	-75,608	-65,916	-63,696	3.25%
YoY %	-64.58%	31.53%	6.93%	2.60%	-14.70%	-3.49%	-	-
Horiz. %	121.24%	73.67%	107.60%	115.61%	118.70%	103.49%	100.00%	-
NP	385,716	225,592	251,160	228,964	252,060	213,740	218,984	9.88%
YoY %	70.98%	-10.18%	9.69%	-9.16%	17.93%	-2.39%	-	-
Horiz. %	176.14%	103.02%	114.69%	104.56%	115.10%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	385,544	224,704	250,724	228,348	251,648	213,432	219,096	9.86%
YoY %	71.58%	-10.38%	9.80%	-9.26%	17.91%	-2.59%	-	-
Horiz. %	175.97%	102.56%	114.44%	104.22%	114.86%	97.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	17.22%	21.44%	24.34%	23.07%	23.57%	22.53%	-
YoY %	-3.14%	-19.68%	-11.91%	5.50%	-2.12%	4.62%	-	-
Horiz. %	74.03%	76.43%	95.16%	108.03%	102.40%	104.62%	100.00%	-
Total Cost	2,018,448	1,381,716	1,030,900	887,828	859,996	776,972	658,500	20.50%
YoY %	46.08%	34.03%	16.11%	3.24%	10.69%	17.99%	-	-
Horiz. %	306.52%	209.83%	156.55%	134.83%	130.60%	117.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,757,877	1,531,863	1,386,601	1,014,409	806,758	654,183	529,045	22.13%
YoY %	14.75%	10.48%	36.69%	25.74%	23.32%	23.65%	-	-
Horiz. %	332.27%	289.55%	262.10%	191.74%	152.49%	123.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	164,487	131,405	131,097	120,979	117,592	-	-	-
YoY %	25.18%	0.23%	8.36%	2.88%	0.00%	-	-	-
Horiz. %	139.88%	111.75%	111.48%	102.88%	100.00%	-	-	-
Div Payout %	42.66%	58.48%	52.29%	52.98%	46.73%	-	-	-
YoY %	-27.05%	11.84%	-1.30%	13.37%	0.00%	-	-	-
Horiz. %	91.29%	125.14%	111.90%	113.37%	100.00%	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,757,877	1,531,863	1,386,601	1,014,409	806,758	654,183	529,045	22.13%
YoY %	14.75%	10.48%	36.69%	25.74%	23.32%	23.65%	-	-
Horiz. %	332.27%	289.55%	262.10%	191.74%	152.49%	123.65%	100.00%	-
NOSH	1,643,964	1,642,573	819,359	756,119	734,953	730,931	363,705	28.55%
YoY %	0.08%	100.47%	8.36%	2.88%	0.55%	100.97%	-	-
Horiz. %	452.00%	451.62%	225.28%	207.89%	202.07%	200.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	16.04%	14.04%	19.59%	20.50%	22.67%	21.57%	24.96%	-
YoY %	14.25%	-28.33%	-4.44%	-9.57%	5.10%	-13.58%	-	-
Horiz. %	64.26%	56.25%	78.49%	82.13%	90.83%	86.42%	100.00%	-
ROE	21.93%	14.67%	18.08%	22.51%	31.19%	32.63%	41.41%	-
YoY %	49.49%	-18.86%	-19.68%	-27.83%	-4.41%	-21.20%	-	-
Horiz. %	52.96%	35.43%	43.66%	54.36%	75.32%	78.80%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	146.16	97.85	156.47	147.70	151.31	135.54	241.26	-8.00%
YoY %	49.37%	-37.46%	5.94%	-2.39%	11.63%	-43.82%	-	-
Horiz. %	60.58%	40.56%	64.86%	61.22%	62.72%	56.18%	100.00%	-
EPS	23.44	13.68	30.60	30.20	34.24	29.20	60.24	-14.54%
YoY %	71.35%	-55.29%	1.32%	-11.80%	17.26%	-51.53%	-	-
Horiz. %	38.91%	22.71%	50.80%	50.13%	56.84%	48.47%	100.00%	-
DPS	10.00	8.00	16.00	16.00	16.00	0.00	0.00	-
YoY %	25.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	50.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.0687	0.9326	1.6923	1.3416	1.0977	0.895	1.4546	-5.00%
YoY %	14.59%	-44.89%	26.14%	22.22%	22.65%	-38.47%	-	-
Horiz. %	73.47%	64.11%	116.34%	92.23%	75.46%	61.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 756,119
RPS	70.14	46.89	37.40	32.58	32.44	28.90	25.60	18.27%
YoY %	49.58%	25.37%	14.79%	0.43%	12.25%	12.89%	-	-
Horiz. %	273.98%	183.16%	146.09%	127.27%	126.72%	112.89%	100.00%	-
EPS	11.25	6.56	7.31	6.66	7.34	6.23	6.39	9.87%
YoY %	71.49%	-10.26%	9.76%	-9.26%	17.82%	-2.50%	-	-
Horiz. %	176.06%	102.66%	114.40%	104.23%	114.87%	97.50%	100.00%	-
DPS	4.80	3.83	3.82	3.53	3.43	0.00	0.00	-
YoY %	25.33%	0.26%	8.22%	2.92%	0.00%	0.00%	-	-
Horiz. %	139.94%	111.66%	111.37%	102.92%	100.00%	-	-	-
NAPS	0.5129	0.4469	0.4045	0.296	0.2354	0.1909	0.1543	22.14%
YoY %	14.77%	10.48%	36.66%	25.74%	23.31%	23.72%	-	-
Horiz. %	332.40%	289.63%	262.15%	191.83%	152.56%	123.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	7.38	4.33	8.51	6.21	6.40	4.02	4.65	-
P/RPS	5.05	4.43	5.44	4.20	4.23	2.97	1.93	17.37%
YoY %	14.00%	-18.57%	29.52%	-0.71%	42.42%	53.89%	-	-
Horiz. %	261.66%	229.53%	281.87%	217.62%	219.17%	153.89%	100.00%	-
P/EPS	31.49	31.65	27.81	20.56	18.69	13.77	7.72	26.37%
YoY %	-0.51%	13.81%	35.26%	10.01%	35.73%	78.37%	-	-
Horiz. %	407.90%	409.97%	360.23%	266.32%	242.10%	178.37%	100.00%	-
EY	3.18	3.16	3.60	4.86	5.35	7.26	12.95	-20.84%
YoY %	0.63%	-12.22%	-25.93%	-9.16%	-26.31%	-43.94%	-	-
Horiz. %	24.56%	24.40%	27.80%	37.53%	41.31%	56.06%	100.00%	-
DY	1.36	1.85	1.88	2.58	2.50	0.00	0.00	-
YoY %	-26.49%	-1.60%	-27.13%	3.20%	0.00%	0.00%	-	-
Horiz. %	54.40%	74.00%	75.20%	103.20%	100.00%	-	-	-
P/NAPS	6.91	4.64	5.03	4.63	5.83	4.49	3.20	13.67%
YoY %	48.92%	-7.75%	8.64%	-20.58%	29.84%	40.31%	-	-
Horiz. %	215.94%	145.00%	157.19%	144.69%	182.19%	140.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	08/08/17	02/08/16	04/08/15	05/08/14	06/08/13	07/08/12	09/08/11	-
Price	7.15	4.24	8.60	6.72	6.79	4.50	4.49	-
P/RPS	4.89	4.33	5.50	4.55	4.49	3.32	1.86	17.46%
YoY %	12.93%	-21.27%	20.88%	1.34%	35.24%	78.49%	-	-
Horiz. %	262.90%	232.80%	295.70%	244.62%	241.40%	178.49%	100.00%	-
P/EPS	30.50	30.99	28.10	22.25	19.83	15.41	7.45	26.45%
YoY %	-1.58%	10.28%	26.29%	12.20%	28.68%	106.85%	-	-
Horiz. %	409.40%	415.97%	377.18%	298.66%	266.17%	206.85%	100.00%	-
EY	3.28	3.23	3.56	4.49	5.04	6.49	13.42	-20.91%
YoY %	1.55%	-9.27%	-20.71%	-10.91%	-22.34%	-51.64%	-	-
Horiz. %	24.44%	24.07%	26.53%	33.46%	37.56%	48.36%	100.00%	-
DY	1.40	1.89	1.86	2.38	2.36	0.00	0.00	-
YoY %	-25.93%	1.61%	-21.85%	0.85%	0.00%	0.00%	-	-
Horiz. %	59.32%	80.08%	78.81%	100.85%	100.00%	-	-	-
P/NAPS	6.69	4.55	5.08	5.01	6.19	5.03	3.09	13.72%
YoY %	47.03%	-10.43%	1.40%	-19.06%	23.06%	62.78%	-	-
Horiz. %	216.50%	147.25%	164.40%	162.14%	200.32%	162.78%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos