[HEKTAR] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 97.77%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 30,177 120,235 89,803 59,735 30,078 30,078 103,232 -62.71%
PBT 10,459 58,766 32,982 21,873 11,060 11,060 58,470 -74.85%
Tax 0 0 0 0 0 0 0 -
NP 10,459 58,766 32,982 21,873 11,060 11,060 58,470 -74.85%
-
NP to SH 10,459 58,766 32,982 21,873 11,060 11,060 58,470 -74.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,718 61,469 56,821 37,862 19,018 19,018 44,762 -48.19%
-
Net Worth 613,153 613,297 597,122 596,900 597,079 0 506,808 16.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div 10,418 42,061 31,258 20,831 10,418 10,418 35,714 -62.77%
Div Payout % 99.62% 71.57% 94.78% 95.24% 94.20% 94.20% 61.08% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 613,153 613,297 597,122 596,900 597,079 0 506,808 16.50%
NOSH 400,727 400,586 400,753 400,604 400,724 400,724 340,139 14.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 34.66% 48.88% 36.73% 36.62% 36.77% 36.77% 56.64% -
ROE 1.71% 9.58% 5.52% 3.66% 1.85% 0.00% 11.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 7.53 30.01 22.41 14.91 7.51 7.51 30.35 -67.31%
EPS 2.61 14.67 8.23 5.46 2.76 2.76 17.19 -77.95%
DPS 2.60 10.50 7.80 5.20 2.60 2.60 10.50 -67.36%
NAPS 1.5301 1.531 1.49 1.49 1.49 0.00 1.49 2.15%
Adjusted Per Share Value based on latest NOSH - 400,481
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 4.25 16.95 12.66 8.42 4.24 4.24 14.55 -62.73%
EPS 1.47 8.29 4.65 3.08 1.56 1.56 8.24 -74.91%
DPS 1.47 5.93 4.41 2.94 1.47 1.47 5.04 -62.78%
NAPS 0.8645 0.8647 0.8419 0.8416 0.8418 0.00 0.7145 16.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.51 1.50 1.53 1.57 1.50 1.50 1.46 -
P/RPS 20.05 5.00 6.83 10.53 19.98 19.98 4.81 214.29%
P/EPS 57.85 10.22 18.59 28.75 54.35 54.35 8.49 366.17%
EY 1.73 9.78 5.38 3.48 1.84 1.84 11.77 -78.52%
DY 1.72 7.00 5.10 3.31 1.73 1.73 7.19 -68.25%
P/NAPS 0.99 0.98 1.03 1.05 1.01 0.00 0.98 0.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 06/05/14 12/02/14 11/11/13 02/08/13 07/05/13 - 05/02/13 -
Price 1.51 1.51 1.55 1.54 1.56 0.00 1.47 -
P/RPS 20.05 5.03 6.92 10.33 20.78 0.00 4.84 212.73%
P/EPS 57.85 10.29 18.83 28.21 56.52 0.00 8.55 363.54%
EY 1.73 9.72 5.31 3.55 1.77 0.00 11.69 -78.40%
DY 1.72 6.95 5.03 3.38 1.67 0.00 7.14 -68.07%
P/NAPS 0.99 0.99 1.04 1.03 1.05 0.00 0.99 0.00%

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
Post a Comment