[HARTA] YoY TTM 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
TTM Result
Revenue	2,021,300	1,579,649	1,187,277	1,108,344	1,062,370	959,388	784,330	17.07%
YoY %	27.96%	33.05%	7.12%	4.33%	10.73%	22.32%	-	-
Horiz. %	257.71%	201.40%	151.37%	141.31%	135.45%	122.32%	100.00%	-
PBT	396,327	305,083	281,154	302,896	317,885	257,827	260,184	7.25%
YoY %	29.91%	8.51%	-7.18%	-4.72%	23.29%	-0.91%	-	-
Horiz. %	152.33%	117.26%	108.06%	116.42%	122.18%	99.09%	100.00%	-
Tax	-72,882	-53,715	-65,398	-74,945	-73,252	-57,492	-56,682	4.27%
YoY %	-35.68%	17.86%	12.74%	-2.31%	-27.41%	-1.43%	-	-
Horiz. %	128.58%	94.77%	115.38%	132.22%	129.23%	101.43%	100.00%	-
NP	323,445	251,368	215,756	227,951	244,633	200,335	203,502	8.02%
YoY %	28.67%	16.51%	-5.35%	-6.82%	22.11%	-1.56%	-	-
Horiz. %	158.94%	123.52%	106.02%	112.01%	120.21%	98.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,254	250,923	215,327	227,393	244,276	200,279	203,474	8.01%
YoY %	28.83%	16.53%	-5.31%	-6.91%	21.97%	-1.57%	-	-
Horiz. %	158.87%	123.32%	105.83%	111.76%	120.05%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.39%	17.61%	23.26%	24.74%	23.04%	22.30%	21.79%	-
YoY %	4.43%	-24.29%	-5.98%	7.38%	3.32%	2.34%	-	-
Horiz. %	84.40%	80.82%	106.75%	113.54%	105.74%	102.34%	100.00%	-
Total Cost	1,697,855	1,328,281	971,521	880,393	817,737	759,053	580,828	19.55%
YoY %	27.82%	36.72%	10.35%	7.66%	7.73%	30.68%	-	-
Horiz. %	292.32%	228.69%	167.26%	151.58%	140.79%	130.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,757,877	1,531,863	819,359	1,014,409	806,758	654,183	529,045	22.13%
YoY %	14.75%	86.96%	-19.23%	25.74%	23.32%	23.65%	-	-
Horiz. %	332.27%	289.55%	154.88%	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	139,623	131,209	51,206	108,032	106,178	58,343	76,340	10.57%
YoY %	6.41%	156.24%	-52.60%	1.75%	81.99%	-23.57%	-	-
Horiz. %	182.90%	171.87%	67.08%	141.51%	139.09%	76.43%	100.00%	-
Div Payout %	43.19%	52.29%	23.78%	47.51%	43.47%	29.13%	37.52%	-
YoY %	-17.40%	119.89%	-49.95%	9.29%	49.23%	-22.36%	-	-
Horiz. %	115.11%	139.37%	63.38%	126.63%	115.86%	77.64%	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	819,359	1,014,409	806,758	654,183	529,045	22.13%
YoY %	14.75%	86.96%	-19.23%	25.74%	23.32%	23.65%	-	-
Horiz. %	332.27%	289.55%	154.88%	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	16.00%	15.91%	18.17%	20.57%	23.03%	20.88%	25.95%	-
YoY %	0.57%	-12.44%	-11.67%	-10.68%	10.30%	-19.54%	-	-
Horiz. %	61.66%	61.31%	70.02%	79.27%	88.75%	80.46%	100.00%	-
ROE	18.39%	16.38%	26.28%	22.42%	30.28%	30.62%	38.46%	-
YoY %	12.27%	-37.67%	17.22%	-25.96%	-1.11%	-20.38%	-	-
Horiz. %	47.82%	42.59%	68.33%	58.29%	78.73%	79.62%	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	122.88	96.17	144.90	146.58	144.55	131.26	215.65	-8.94%
YoY %	27.77%	-33.63%	-1.15%	1.40%	10.12%	-39.13%	-	-
Horiz. %	56.98%	44.60%	67.19%	67.97%	67.03%	60.87%	100.00%	-
EPS	19.65	15.28	26.28	30.07	33.24	27.40	55.94	-15.98%
YoY %	28.60%	-41.86%	-12.60%	-9.54%	21.31%	-51.02%	-	-
Horiz. %	35.13%	27.31%	46.98%	53.75%	59.42%	48.98%	100.00%	-
DPS	8.50	8.00	6.25	14.29	14.50	7.98	21.00	-13.98%
YoY %	6.25%	28.00%	-56.26%	-1.45%	81.70%	-62.00%	-	-
Horiz. %	40.48%	38.10%	29.76%	68.05%	69.05%	38.00%	100.00%	-
NAPS	1.0687	0.9326	1.00	1.3416	1.0977	0.895	1.4546	-5.00%
YoY %	14.59%	-6.74%	-25.46%	22.22%	22.65%	-38.47%	-	-
Horiz. %	73.47%	64.11%	68.75%	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	58.97	46.09	34.64	32.34	30.99	27.99	22.88	17.07%
YoY %	27.95%	33.05%	7.11%	4.36%	10.72%	22.33%	-	-
Horiz. %	257.74%	201.44%	151.40%	141.35%	135.45%	122.33%	100.00%	-
EPS	9.43	7.32	6.28	6.63	7.13	5.84	5.94	7.99%
YoY %	28.83%	16.56%	-5.28%	-7.01%	22.09%	-1.68%	-	-
Horiz. %	158.75%	123.23%	105.72%	111.62%	120.03%	98.32%	100.00%	-
DPS	4.07	3.83	1.49	3.15	3.10	1.70	2.23	10.53%
YoY %	6.27%	157.05%	-52.70%	1.61%	82.35%	-23.77%	-	-
Horiz. %	182.51%	171.75%	66.82%	141.26%	139.01%	76.23%	100.00%	-
NAPS	0.5129	0.4469	0.239	0.296	0.2354	0.1909	0.1543	22.14%
YoY %	14.77%	86.99%	-19.26%	25.74%	23.31%	23.72%	-	-
Horiz. %	332.40%	289.63%	154.89%	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	6.01	4.50	5.87	4.24	4.43	3.06	2.16	18.57%
YoY %	33.56%	-23.34%	38.44%	-4.29%	44.77%	41.67%	-	-
Horiz. %	278.24%	208.33%	271.76%	196.30%	205.09%	141.67%	100.00%	-
P/EPS	37.55	28.34	32.38	20.65	19.26	14.67	8.31	28.54%
YoY %	32.50%	-12.48%	56.80%	7.22%	31.29%	76.53%	-	-
Horiz. %	451.87%	341.03%	389.65%	248.50%	231.77%	176.53%	100.00%	-
EY	2.66	3.53	3.09	4.84	5.19	6.82	12.03	-22.21%
YoY %	-24.65%	14.24%	-36.16%	-6.74%	-23.90%	-43.31%	-	-
Horiz. %	22.11%	29.34%	25.69%	40.23%	43.14%	56.69%	100.00%	-
DY	1.15	1.85	0.73	2.30	2.27	1.99	4.52	-20.38%
YoY %	-37.84%	153.42%	-68.26%	1.32%	14.07%	-55.97%	-	-
Horiz. %	25.44%	40.93%	16.15%	50.88%	50.22%	44.03%	100.00%	-
P/NAPS	6.91	4.64	8.51	4.63	5.83	4.49	3.20	13.67%
YoY %	48.92%	-45.48%	83.80%	-20.58%	29.84%	40.31%	-	-
Horiz. %	215.94%	145.00%	265.94%	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	5.82	4.41	5.94	4.58	4.70	3.43	2.08	18.68%
YoY %	31.97%	-25.76%	29.69%	-2.55%	37.03%	64.90%	-	-
Horiz. %	279.81%	212.02%	285.58%	220.19%	225.96%	164.90%	100.00%	-
P/EPS	36.38	27.76	32.72	22.35	20.43	16.42	8.03	28.60%
YoY %	31.05%	-15.16%	46.40%	9.40%	24.42%	104.48%	-	-
Horiz. %	453.05%	345.70%	407.47%	278.33%	254.42%	204.48%	100.00%	-
EY	2.75	3.60	3.06	4.48	4.89	6.09	12.46	-22.24%
YoY %	-23.61%	17.65%	-31.70%	-8.38%	-19.70%	-51.12%	-	-
Horiz. %	22.07%	28.89%	24.56%	35.96%	39.25%	48.88%	100.00%	-
DY	1.19	1.89	0.73	2.13	2.14	1.77	4.68	-20.38%
YoY %	-37.04%	158.90%	-65.73%	-0.47%	20.90%	-62.18%	-	-
Horiz. %	25.43%	40.38%	15.60%	45.51%	45.73%	37.82%	100.00%	-
P/NAPS	6.69	4.55	8.60	5.01	6.19	5.03	3.09	13.72%
YoY %	47.03%	-47.09%	71.66%	-19.06%	23.06%	62.78%	-	-
Horiz. %	216.50%	147.25%	278.32%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:10:00

EMA 5

10 Mins

SELL

2024-05-17 16:00:00

EMA 5

5 Mins

SELL

2024-05-17 15:55:00

ADX

5 Mins

SELL

2024-05-17 15:50:00

EMA 5

5 Mins

BUY

2024-05-17 15:50:00

ADX

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 >

TASCO

TASCO BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

529

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

MBSB

MALAYSIA BUILDING SOCIETY BHD

443

HLIND

HONG LEONG INDUSTRIES BHD

386

PTRANS

PERAK TRANSIT BERHAD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

336

TOPGLOV

TOP GLOVE CORPORATION BHD

325

MAYBANK

MALAYAN BANKING BHD

297

MYEG

MY E.G. SERVICES BHD

289

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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