[HARTA] YoY TTM Result on 31-Mar-2014 [#4]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,822,086	1,498,337	1,145,960	1,107,160	1,032,034	931,081	734,917	16.32%
YoY %	21.61%	30.75%	3.50%	7.28%	10.84%	26.69%	-	-
Horiz. %	247.93%	203.88%	155.93%	150.65%	140.43%	126.69%	100.00%	-
PBT	348,720	316,878	276,881	309,162	305,882	258,583	243,278	6.17%
YoY %	10.05%	14.45%	-10.44%	1.07%	18.29%	6.29%	-	-
Horiz. %	143.34%	130.25%	113.81%	127.08%	125.73%	106.29%	100.00%	-
Tax	-65,306	-59,118	-66,674	-75,437	-70,829	-56,937	-53,072	3.51%
YoY %	-10.47%	11.33%	11.62%	-6.51%	-24.40%	-7.28%	-	-
Horiz. %	123.05%	111.39%	125.63%	142.14%	133.46%	107.28%	100.00%	-
NP	283,414	257,760	210,207	233,725	235,053	201,646	190,206	6.86%
YoY %	9.95%	22.62%	-10.06%	-0.56%	16.57%	6.01%	-	-
Horiz. %	149.00%	135.52%	110.52%	122.88%	123.58%	106.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,044	257,428	209,733	233,218	234,722	201,695	190,161	6.84%
YoY %	9.95%	22.74%	-10.07%	-0.64%	16.37%	6.07%	-	-
Horiz. %	148.84%	135.37%	110.29%	122.64%	123.43%	106.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.73%	18.66%	24.08%	24.40%	23.16%	22.02%	21.82%	-
YoY %	0.38%	-22.51%	-1.31%	5.35%	5.18%	0.92%	-	-
Horiz. %	85.84%	85.52%	110.36%	111.82%	106.14%	100.92%	100.00%	-
Total Cost	1,538,672	1,240,577	935,753	873,435	796,981	729,435	544,711	18.87%
YoY %	24.03%	32.58%	7.13%	9.59%	9.26%	33.91%	-	-
Horiz. %	282.47%	227.75%	171.79%	160.35%	146.31%	133.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,680,079	1,502,218	777,015	942,361	765,355	364,253	494,381	22.59%
YoY %	11.84%	93.33%	-17.55%	23.13%	110.12%	-26.32%	-	-
Horiz. %	339.83%	303.86%	157.17%	190.61%	154.81%	73.68%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	131,353	114,744	65,063	107,186	102,362	32,760	76,340	9.45%
YoY %	14.47%	76.36%	-39.30%	4.71%	212.46%	-57.09%	-	-
Horiz. %	172.06%	150.31%	85.23%	140.41%	134.09%	42.91%	100.00%	-
Div Payout %	46.41%	44.57%	31.02%	45.96%	43.61%	16.24%	40.15%	-
YoY %	4.13%	43.68%	-32.51%	5.39%	168.53%	-59.55%	-	-
Horiz. %	115.59%	111.01%	77.26%	114.47%	108.62%	40.45%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,680,079	1,502,218	777,015	942,361	765,355	364,253	494,381	22.59%
YoY %	11.84%	93.33%	-17.55%	23.13%	110.12%	-26.32%	-	-
Horiz. %	339.83%	303.86%	157.17%	190.61%	154.81%	73.68%	100.00%	-
NOSH	1,640,862	1,641,409	777,015	741,432	731,138	364,253	363,622	28.52%
YoY %	-0.03%	111.25%	4.80%	1.41%	100.72%	0.17%	-	-
Horiz. %	451.25%	451.41%	213.69%	203.90%	201.07%	100.17%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	15.55%	17.20%	18.34%	21.11%	22.78%	21.66%	25.88%	-
YoY %	-9.59%	-6.22%	-13.12%	-7.33%	5.17%	-16.31%	-	-
Horiz. %	60.09%	66.46%	70.87%	81.57%	88.02%	83.69%	100.00%	-
ROE	16.85%	17.14%	26.99%	24.75%	30.67%	55.37%	38.46%	-
YoY %	-1.69%	-36.49%	9.05%	-19.30%	-44.61%	43.97%	-	-
Horiz. %	43.81%	44.57%	70.18%	64.35%	79.75%	143.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	111.04	91.28	147.48	149.33	141.15	255.61	202.11	-9.49%
YoY %	21.65%	-38.11%	-1.24%	5.80%	-44.78%	26.47%	-	-
Horiz. %	54.94%	45.16%	72.97%	73.89%	69.84%	126.47%	100.00%	-
EPS	17.25	15.68	26.99	31.46	32.10	55.37	52.30	-16.86%
YoY %	10.01%	-41.90%	-14.21%	-1.99%	-42.03%	5.87%	-	-
Horiz. %	32.98%	29.98%	51.61%	60.15%	61.38%	105.87%	100.00%	-
DPS	8.00	6.99	8.37	14.50	14.00	9.00	20.99	-14.83%
YoY %	14.45%	-16.49%	-42.28%	3.57%	55.56%	-57.12%	-	-
Horiz. %	38.11%	33.30%	39.88%	69.08%	66.70%	42.88%	100.00%	-
NAPS	1.0239	0.9152	1.00	1.271	1.0468	1.00	1.3596	-4.61%
YoY %	11.88%	-8.48%	-21.32%	21.42%	4.68%	-26.45%	-	-
Horiz. %	75.31%	67.31%	73.55%	93.48%	76.99%	73.55%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 741,432
RPS	53.16	43.71	33.43	32.30	30.11	27.16	21.44	16.32%
YoY %	21.62%	30.75%	3.50%	7.27%	10.86%	26.68%	-	-
Horiz. %	247.95%	203.87%	155.92%	150.65%	140.44%	126.68%	100.00%	-
EPS	8.26	7.51	6.12	6.80	6.85	5.88	5.55	6.84%
YoY %	9.99%	22.71%	-10.00%	-0.73%	16.50%	5.95%	-	-
Horiz. %	148.83%	135.32%	110.27%	122.52%	123.42%	105.95%	100.00%	-
DPS	3.83	3.35	1.90	3.13	2.99	0.96	2.23	9.42%
YoY %	14.33%	76.32%	-39.30%	4.68%	211.46%	-56.95%	-	-
Horiz. %	171.75%	150.22%	85.20%	140.36%	134.08%	43.05%	100.00%	-
NAPS	0.4902	0.4383	0.2267	0.2749	0.2233	0.1063	0.1442	22.59%
YoY %	11.84%	93.34%	-17.53%	23.11%	110.07%	-26.28%	-	-
Horiz. %	339.94%	303.95%	157.21%	190.64%	154.85%	73.72%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	4.96	4.85	8.67	6.85	4.94	6.62	4.54	-
P/RPS	4.47	5.31	5.88	4.59	3.50	2.59	2.25	12.10%
YoY %	-15.82%	-9.69%	28.10%	31.14%	35.14%	15.11%	-	-
Horiz. %	198.67%	236.00%	261.33%	204.00%	155.56%	115.11%	100.00%	-
P/EPS	28.75	30.92	32.12	21.78	15.39	11.96	8.68	22.06%
YoY %	-7.02%	-3.74%	47.47%	41.52%	28.68%	37.79%	-	-
Horiz. %	331.22%	356.22%	370.05%	250.92%	177.30%	137.79%	100.00%	-
EY	3.48	3.23	3.11	4.59	6.50	8.36	11.52	-18.07%
YoY %	7.74%	3.86%	-32.24%	-29.38%	-22.25%	-27.43%	-	-
Horiz. %	30.21%	28.04%	27.00%	39.84%	56.42%	72.57%	100.00%	-
DY	1.61	1.44	0.97	2.12	2.83	1.36	4.62	-16.09%
YoY %	11.81%	48.45%	-54.25%	-25.09%	108.09%	-70.56%	-	-
Horiz. %	34.85%	31.17%	21.00%	45.89%	61.26%	29.44%	100.00%	-
P/NAPS	4.84	5.30	8.67	5.39	4.72	6.62	3.34	6.37%
YoY %	-8.68%	-38.87%	60.85%	14.19%	-28.70%	98.20%	-	-
Horiz. %	144.91%	158.68%	259.58%	161.38%	141.32%	198.20%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	09/05/17	03/05/16	05/05/15	06/05/14	07/05/13	09/05/12	10/05/11	-
Price	5.39	4.14	8.22	6.02	5.45	6.51	4.75	-
P/RPS	4.85	4.54	5.57	4.03	3.86	2.55	2.35	12.82%
YoY %	6.83%	-18.49%	38.21%	4.40%	51.37%	8.51%	-	-
Horiz. %	206.38%	193.19%	237.02%	171.49%	164.26%	108.51%	100.00%	-
P/EPS	31.25	26.40	30.45	19.14	16.98	11.76	9.08	22.85%
YoY %	18.37%	-13.30%	59.09%	12.72%	44.39%	29.52%	-	-
Horiz. %	344.16%	290.75%	335.35%	210.79%	187.00%	129.52%	100.00%	-
EY	3.20	3.79	3.28	5.23	5.89	8.51	11.01	-18.59%
YoY %	-15.57%	15.55%	-37.28%	-11.21%	-30.79%	-22.71%	-	-
Horiz. %	29.06%	34.42%	29.79%	47.50%	53.50%	77.29%	100.00%	-
DY	1.48	1.69	1.02	2.41	2.57	1.38	4.42	-16.65%
YoY %	-12.43%	65.69%	-57.68%	-6.23%	86.23%	-68.78%	-	-
Horiz. %	33.48%	38.24%	23.08%	54.52%	58.14%	31.22%	100.00%	-
P/NAPS	5.26	4.52	8.22	4.74	5.21	6.51	3.49	7.06%
YoY %	16.37%	-45.01%	73.42%	-9.02%	-19.97%	86.53%	-	-
Horiz. %	150.72%	129.51%	235.53%	135.82%	149.28%	186.53%	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