[HARTA] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	2,405,638	1,821,873	1,498,337	1,145,960	1,107,079	1,032,036	931,064	17.13%
YoY %	32.04%	21.59%	30.75%	3.51%	7.27%	10.84%	-	-
Horiz. %	258.38%	195.68%	160.93%	123.08%	118.90%	110.84%	100.00%	-
PBT	526,810	348,977	316,878	276,881	308,951	304,099	258,404	12.59%
YoY %	50.96%	10.13%	14.45%	-10.38%	1.60%	17.68%	-	-
Horiz. %	203.87%	135.05%	122.63%	107.15%	119.56%	117.68%	100.00%	-
Tax	-86,621	-65,660	-59,118	-66,674	-75,658	-70,506	-56,972	7.22%
YoY %	-31.92%	-11.07%	11.33%	11.87%	-7.31%	-23.76%	-	-
Horiz. %	152.04%	115.25%	103.77%	117.03%	132.80%	123.76%	100.00%	-
NP	440,189	283,317	257,760	210,207	233,293	233,593	201,432	13.90%
YoY %	55.37%	9.92%	22.62%	-9.90%	-0.13%	15.97%	-	-
Horiz. %	218.53%	140.65%	127.96%	104.36%	115.82%	115.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	439,395	283,001	257,428	209,733	232,813	233,337	201,380	13.87%
YoY %	55.26%	9.93%	22.74%	-9.91%	-0.22%	15.87%	-	-
Horiz. %	218.19%	140.53%	127.83%	104.15%	115.61%	115.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.44%	18.81%	18.66%	24.08%	24.49%	23.19%	22.05%	-
YoY %	-12.60%	0.80%	-22.51%	-1.67%	5.61%	5.17%	-	-
Horiz. %	74.56%	85.31%	84.63%	109.21%	111.07%	105.17%	100.00%	-
Total Cost	1,965,449	1,538,556	1,240,577	935,753	873,786	798,443	729,632	17.94%
YoY %	27.75%	24.02%	32.58%	7.09%	9.44%	9.43%	-	-
Horiz. %	269.38%	210.87%	170.03%	128.25%	119.76%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,983,748	837,311	1,500,642	61,480,642	935,616	761,566	309,724	36.25%
YoY %	136.92%	-44.20%	-97.56%	6,471.14%	22.85%	145.89%	-	-
Horiz. %	640.49%	270.34%	484.51%	19,850.14%	302.08%	245.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	231,437	65,671	131,175	50,483	107,559	102,370	43,694	32.01%
YoY %	252.42%	-49.94%	159.84%	-53.06%	5.07%	134.29%	-	-
Horiz. %	529.68%	150.30%	300.21%	115.54%	246.16%	234.29%	100.00%	-
Div Payout %	52.67%	23.21%	50.96%	24.07%	46.20%	43.87%	21.70%	-
YoY %	126.93%	-54.45%	111.72%	-47.90%	5.31%	102.17%	-	-
Horiz. %	242.72%	106.96%	234.84%	110.92%	212.90%	202.17%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,983,748	837,311	1,500,642	61,480,642	935,616	761,566	309,724	36.25%
YoY %	136.92%	-44.20%	-97.56%	6,471.14%	22.85%	145.89%	-	-
Horiz. %	640.49%	270.34%	484.51%	19,850.14%	302.08%	245.89%	100.00%	-
NOSH	3,311,965	1,641,786	1,639,688	776,662	741,787	731,221	364,124	44.45%
YoY %	101.73%	0.13%	111.12%	4.70%	1.44%	100.82%	-	-
Horiz. %	909.57%	450.89%	450.31%	213.30%	203.72%	200.82%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	18.30%	15.55%	17.20%	18.34%	21.07%	22.63%	21.63%	-
YoY %	17.68%	-9.59%	-6.22%	-12.96%	-6.89%	4.62%	-	-
Horiz. %	84.60%	71.89%	79.52%	84.79%	97.41%	104.62%	100.00%	-
ROE	22.15%	33.80%	17.15%	0.34%	24.88%	30.64%	65.02%	-
YoY %	-34.47%	97.08%	4,944.12%	-98.63%	-18.80%	-52.88%	-	-
Horiz. %	34.07%	51.98%	26.38%	0.52%	38.27%	47.12%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	72.76	110.97	91.38	147.55	149.24	141.14	255.70	-18.89%
YoY %	-34.43%	21.44%	-38.07%	-1.13%	5.74%	-44.80%	-	-
Horiz. %	28.46%	43.40%	35.74%	57.70%	58.37%	55.20%	100.00%	-
EPS	13.29	8.62	15.70	13.48	31.39	31.88	27.65	-11.48%
YoY %	54.18%	-45.10%	16.47%	-57.06%	-1.54%	15.30%	-	-
Horiz. %	48.07%	31.18%	56.78%	48.75%	113.53%	115.30%	100.00%	-
DPS	7.00	4.00	8.00	6.50	14.50	14.00	12.00	-8.58%
YoY %	75.00%	-50.00%	23.08%	-55.17%	3.57%	16.67%	-	-
Horiz. %	58.33%	33.33%	66.67%	54.17%	120.83%	116.67%	100.00%	-
NAPS	0.60	0.51	0.9152	79.16	1.2613	1.0415	0.8506	-5.64%
YoY %	17.65%	-44.27%	-98.84%	6,176.06%	21.10%	22.44%	-	-
Horiz. %	70.54%	59.96%	107.59%	9,306.37%	148.28%	122.44%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 777,015
RPS	70.18	53.15	43.71	33.43	32.30	30.11	27.16	17.13%
YoY %	32.04%	21.60%	30.75%	3.50%	7.27%	10.86%	-	-
Horiz. %	258.39%	195.69%	160.94%	123.09%	118.92%	110.86%	100.00%	-
EPS	12.82	8.26	7.51	6.12	6.79	6.81	5.88	13.86%
YoY %	55.21%	9.99%	22.71%	-9.87%	-0.29%	15.82%	-	-
Horiz. %	218.03%	140.48%	127.72%	104.08%	115.48%	115.82%	100.00%	-
DPS	6.75	1.92	3.83	1.47	3.14	2.99	1.27	32.08%
YoY %	251.56%	-49.87%	160.54%	-53.18%	5.02%	135.43%	-	-
Horiz. %	531.50%	151.18%	301.57%	115.75%	247.24%	235.43%	100.00%	-
NAPS	0.5788	0.2443	0.4378	17.9369	0.273	0.2222	0.0904	36.24%
YoY %	136.92%	-44.20%	-97.56%	6,470.29%	22.86%	145.80%	-	-
Horiz. %	640.27%	270.24%	484.29%	19,841.70%	301.99%	245.80%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	6.05	4.96	4.85	8.67	6.85	4.94	6.62	-
P/RPS	8.31	4.47	5.31	5.88	4.59	3.50	2.59	21.43%
YoY %	85.91%	-15.82%	-9.69%	28.10%	31.14%	35.14%	-	-
Horiz. %	320.85%	172.59%	205.02%	227.03%	177.22%	135.14%	100.00%	-
P/EPS	45.52	28.77	30.89	32.11	21.83	15.48	11.97	24.92%
YoY %	58.22%	-6.86%	-3.80%	47.09%	41.02%	29.32%	-	-
Horiz. %	380.28%	240.35%	258.06%	268.25%	182.37%	129.32%	100.00%	-
EY	2.20	3.48	3.24	3.11	4.58	6.46	8.35	-19.92%
YoY %	-36.78%	7.41%	4.18%	-32.10%	-29.10%	-22.63%	-	-
Horiz. %	26.35%	41.68%	38.80%	37.25%	54.85%	77.37%	100.00%	-
DY	1.16	0.81	1.65	0.75	2.12	2.83	1.81	-7.14%
YoY %	43.21%	-50.91%	120.00%	-64.62%	-25.09%	56.35%	-	-
Horiz. %	64.09%	44.75%	91.16%	41.44%	117.13%	156.35%	100.00%	-
P/NAPS	10.08	9.73	5.30	0.11	5.43	4.74	7.78	4.40%
YoY %	3.60%	83.58%	4,718.18%	-97.97%	14.56%	-39.07%	-	-
Horiz. %	129.56%	125.06%	68.12%	1.41%	69.79%	60.93%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	15/05/18	09/05/17	03/05/16	05/05/15	06/05/14	07/05/13	09/05/12	-
Price	6.00	5.39	4.14	8.22	6.02	5.45	6.51	-
P/RPS	8.25	4.86	4.53	5.57	4.03	3.86	2.55	21.60%
YoY %	69.75%	7.28%	-18.67%	38.21%	4.40%	51.37%	-	-
Horiz. %	323.53%	190.59%	177.65%	218.43%	158.04%	151.37%	100.00%	-
P/EPS	45.15	31.27	26.37	30.44	19.18	17.08	11.77	25.10%
YoY %	44.39%	18.58%	-13.37%	58.71%	12.30%	45.11%	-	-
Horiz. %	383.60%	265.68%	224.04%	258.62%	162.96%	145.11%	100.00%	-
EY	2.21	3.20	3.79	3.29	5.21	5.86	8.50	-20.10%
YoY %	-30.94%	-15.57%	15.20%	-36.85%	-11.09%	-31.06%	-	-
Horiz. %	26.00%	37.65%	44.59%	38.71%	61.29%	68.94%	100.00%	-
DY	1.17	0.74	1.93	0.79	2.41	2.57	1.84	-7.26%
YoY %	58.11%	-61.66%	144.30%	-67.22%	-6.23%	39.67%	-	-
Horiz. %	63.59%	40.22%	104.89%	42.93%	130.98%	139.67%	100.00%	-
P/NAPS	10.00	10.57	4.52	0.10	4.77	5.23	7.65	4.56%
YoY %	-5.39%	133.85%	4,420.00%	-97.90%	-8.80%	-31.63%	-	-
Horiz. %	130.72%	138.17%	59.08%	1.31%	62.35%	68.37%	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 14:30:00

ADX

30 Mins

BUY

2024-05-16 14:30:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-16 14:30:00

EMA 5

5 Mins

BUY

2024-05-16 14:30:00

ADX

5 Mins

BUY

2024-05-16 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.235

+0.03

273,016,500

REVENUE

0.24

-0.005

263,715,300

TOPGLOV

1.17

-0.09

223,827,500

HSI-HUZ

0.205

-0.04

214,126,200

MQTECH

0.02

0.00

154,556,300

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

87,930,700

SUPERMX

0.995

-0.085

78,999,400

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV8

0.15

+0.015

71,032,100

More active Stocks

MPI

33.96

+1.44

118,500

F&N

33.32

+0.84

130,600

UTDPLT

26.28

+0.66

241,900

NESTLE

129.60

+0.60

20,300

HEIM

24.72

+0.52

192,000

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

421,200

CARLSBG

19.94

+0.32

225,800

ALLIANZ

22.00

+0.32

30,700

PENTA

4.73

+0.28

3,294,500

More gainer Stocks

AJI

16.20

-0.36

136,200

HARTA

3.51

-0.31

28,211,200

AIRPORT

10.10

-0.30

18,962,400

KOSSAN

2.49

-0.25

14,745,800

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

686,500

ICAP

3.30

-0.14

269,200

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.79

-0.12

54,600

DLADY

32.82

-0.12

1,600

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