[HARTA] QoQ TTM Result on 31-Dec-2013 [#3]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,102,629	1,108,344	1,107,160	1,096,559	1,088,304	1,062,370	1,032,034	4.50%
YoY %	-0.52%	0.11%	0.97%	0.76%	2.44%	2.94%	-	-
Horiz. %	106.84%	107.39%	107.28%	106.25%	105.45%	102.94%	100.00%	-
PBT	285,498	302,896	309,162	320,208	323,903	317,885	305,882	-4.48%
YoY %	-5.74%	-2.03%	-3.45%	-1.14%	1.89%	3.92%	-	-
Horiz. %	93.34%	99.02%	101.07%	104.68%	105.89%	103.92%	100.00%	-
Tax	-72,559	-74,945	-75,437	-73,456	-74,519	-73,252	-70,829	1.62%
YoY %	3.18%	0.65%	-2.70%	1.43%	-1.73%	-3.42%	-	-
Horiz. %	102.44%	105.81%	106.51%	103.71%	105.21%	103.42%	100.00%	-
NP	212,939	227,951	233,725	246,752	249,384	244,633	235,053	-6.36%
YoY %	-6.59%	-2.47%	-5.28%	-1.06%	1.94%	4.08%	-	-
Horiz. %	90.59%	96.98%	99.44%	104.98%	106.10%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,280	227,393	233,218	246,354	249,007	244,276	234,722	-6.47%
YoY %	-6.65%	-2.50%	-5.33%	-1.07%	1.94%	4.07%	-	-
Horiz. %	90.44%	96.88%	99.36%	104.96%	106.09%	104.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	24.74%	24.40%	22.94%	23.01%	23.04%	23.16%	-
YoY %	2.71%	1.39%	6.36%	-0.30%	-0.13%	-0.52%	-	-
Horiz. %	109.72%	106.82%	105.35%	99.05%	99.35%	99.48%	100.00%	-
Total Cost	889,690	880,393	873,435	849,807	838,920	817,737	796,981	7.60%
YoY %	1.06%	0.80%	2.78%	1.30%	2.59%	2.60%	-	-
Horiz. %	111.63%	110.47%	109.59%	106.63%	105.26%	102.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,109,141	1,014,409	942,361	913,344	872,575	806,758	765,355	28.03%
YoY %	9.34%	7.65%	3.18%	4.67%	8.16%	5.41%	-	-
Horiz. %	144.92%	132.54%	123.13%	119.34%	114.01%	105.41%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	105,211	108,032	107,186	106,825	106,475	106,178	102,362	1.84%
YoY %	-2.61%	0.79%	0.34%	0.33%	0.28%	3.73%	-	-
Horiz. %	102.78%	105.54%	104.71%	104.36%	104.02%	103.73%	100.00%	-
Div Payout %	49.56%	47.51%	45.96%	43.36%	42.76%	43.47%	43.61%	-
YoY %	4.31%	3.37%	6.00%	1.40%	-1.63%	-0.32%	-	-
Horiz. %	113.64%	108.94%	105.39%	99.43%	98.05%	99.68%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,109,141	1,014,409	942,361	913,344	872,575	806,758	765,355	28.03%
YoY %	9.34%	7.65%	3.18%	4.67%	8.16%	5.41%	-	-
Horiz. %	144.92%	132.54%	123.13%	119.34%	114.01%	105.41%	100.00%	-
NOSH	769,329	756,119	741,432	741,049	740,035	734,953	731,138	3.44%
YoY %	1.75%	1.98%	0.05%	0.14%	0.69%	0.52%	-	-
Horiz. %	105.22%	103.42%	101.41%	101.36%	101.22%	100.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	19.31%	20.57%	21.11%	22.50%	22.91%	23.03%	22.78%	-
YoY %	-6.13%	-2.56%	-6.18%	-1.79%	-0.52%	1.10%	-	-
Horiz. %	84.77%	90.30%	92.67%	98.77%	100.57%	101.10%	100.00%	-
ROE	19.14%	22.42%	24.75%	26.97%	28.54%	30.28%	30.67%	-
YoY %	-14.63%	-9.41%	-8.23%	-5.50%	-5.75%	-1.27%	-	-
Horiz. %	62.41%	73.10%	80.70%	87.94%	93.06%	98.73%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	143.32	146.58	149.33	147.97	147.06	144.55	141.15	1.02%
YoY %	-2.22%	-1.84%	0.92%	0.62%	1.74%	2.41%	-	-
Horiz. %	101.54%	103.85%	105.80%	104.83%	104.19%	102.41%	100.00%	-
EPS	27.59	30.07	31.46	33.24	33.65	33.24	32.10	-9.59%
YoY %	-8.25%	-4.42%	-5.35%	-1.22%	1.23%	3.55%	-	-
Horiz. %	85.95%	93.68%	98.01%	103.55%	104.83%	103.55%	100.00%	-
DPS	13.68	14.29	14.50	14.50	14.50	14.50	14.00	-1.52%
YoY %	-4.27%	-1.45%	0.00%	0.00%	0.00%	3.57%	-	-
Horiz. %	97.71%	102.07%	103.57%	103.57%	103.57%	103.57%	100.00%	-
NAPS	1.4417	1.3416	1.271	1.2325	1.1791	1.0977	1.0468	23.76%
YoY %	7.46%	5.55%	3.12%	4.53%	7.42%	4.86%	-	-
Horiz. %	137.72%	128.16%	121.42%	117.74%	112.64%	104.86%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 741,049
RPS	32.17	32.34	32.30	31.99	31.75	30.99	30.11	4.50%
YoY %	-0.53%	0.12%	0.97%	0.76%	2.45%	2.92%	-	-
Horiz. %	106.84%	107.41%	107.27%	106.24%	105.45%	102.92%	100.00%	-
EPS	6.19	6.63	6.80	7.19	7.26	7.13	6.85	-6.52%
YoY %	-6.64%	-2.50%	-5.42%	-0.96%	1.82%	4.09%	-	-
Horiz. %	90.36%	96.79%	99.27%	104.96%	105.99%	104.09%	100.00%	-
DPS	3.07	3.15	3.13	3.12	3.11	3.10	2.99	1.77%
YoY %	-2.54%	0.64%	0.32%	0.32%	0.32%	3.68%	-	-
Horiz. %	102.68%	105.35%	104.68%	104.35%	104.01%	103.68%	100.00%	-
NAPS	0.3236	0.296	0.2749	0.2665	0.2546	0.2354	0.2233	28.03%
YoY %	9.32%	7.68%	3.15%	4.67%	8.16%	5.42%	-	-
Horiz. %	144.92%	132.56%	123.11%	119.35%	114.02%	105.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	7.08	6.21	6.85	7.23	7.48	6.40	4.94	-
P/RPS	4.94	4.24	4.59	4.89	5.09	4.43	3.50	25.80%
YoY %	16.51%	-7.63%	-6.13%	-3.93%	14.90%	26.57%	-	-
Horiz. %	141.14%	121.14%	131.14%	139.71%	145.43%	126.57%	100.00%	-
P/EPS	25.66	20.65	21.78	21.75	22.23	19.26	15.39	40.56%
YoY %	24.26%	-5.19%	0.14%	-2.16%	15.42%	25.15%	-	-
Horiz. %	166.73%	134.18%	141.52%	141.33%	144.44%	125.15%	100.00%	-
EY	3.90	4.84	4.59	4.60	4.50	5.19	6.50	-28.84%
YoY %	-19.42%	5.45%	-0.22%	2.22%	-13.29%	-20.15%	-	-
Horiz. %	60.00%	74.46%	70.62%	70.77%	69.23%	79.85%	100.00%	-
DY	1.93	2.30	2.12	2.01	1.94	2.27	2.83	-22.50%
YoY %	-16.09%	8.49%	5.47%	3.61%	-14.54%	-19.79%	-	-
Horiz. %	68.20%	81.27%	74.91%	71.02%	68.55%	80.21%	100.00%	-
P/NAPS	4.91	4.63	5.39	5.87	6.34	5.83	4.72	2.66%
YoY %	6.05%	-14.10%	-8.18%	-7.41%	8.75%	23.52%	-	-
Horiz. %	104.03%	98.09%	114.19%	124.36%	134.32%	123.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	18/11/14	05/08/14	06/05/14	11/02/14	12/11/13	06/08/13	07/05/13	-
Price	6.80	6.72	6.02	7.01	7.55	6.79	5.45	-
P/RPS	4.74	4.58	4.03	4.74	5.13	4.70	3.86	14.65%
YoY %	3.49%	13.65%	-14.98%	-7.60%	9.15%	21.76%	-	-
Horiz. %	122.80%	118.65%	104.40%	122.80%	132.90%	121.76%	100.00%	-
P/EPS	24.64	22.35	19.14	21.09	22.44	20.43	16.98	28.14%
YoY %	10.25%	16.77%	-9.25%	-6.02%	9.84%	20.32%	-	-
Horiz. %	145.11%	131.63%	112.72%	124.20%	132.16%	120.32%	100.00%	-
EY	4.06	4.48	5.23	4.74	4.46	4.89	5.89	-21.95%
YoY %	-9.38%	-14.34%	10.34%	6.28%	-8.79%	-16.98%	-	-
Horiz. %	68.93%	76.06%	88.79%	80.48%	75.72%	83.02%	100.00%	-
DY	2.01	2.13	2.41	2.07	1.92	2.14	2.57	-15.10%
YoY %	-5.63%	-11.62%	16.43%	7.81%	-10.28%	-16.73%	-	-
Horiz. %	78.21%	82.88%	93.77%	80.54%	74.71%	83.27%	100.00%	-
P/NAPS	4.72	5.01	4.74	5.69	6.40	6.19	5.21	-6.36%
YoY %	-5.79%	5.70%	-16.70%	-11.09%	3.39%	18.81%	-	-
Horiz. %	90.60%	96.16%	90.98%	109.21%	122.84%	118.81%	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