[HEKTAR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

04-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 53.33%

YoY- -0.57%

Quarter Report

Hektar_090930_3Q09_Quarterly-FINAL.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	45,213	23,015	87,712	66,183	43,618	21,768	84,092	-33.95%
YoY %	96.45%	-73.76%	32.53%	51.73%	100.38%	-74.11%	-	-
Horiz. %	53.77%	27.37%	104.30%	78.70%	51.87%	25.89%	100.00%	-
PBT	19,170	10,037	37,137	27,566	17,978	9,126	60,353	-53.54%
YoY %	90.99%	-72.97%	34.72%	53.33%	97.00%	-84.88%	-	-
Horiz. %	31.76%	16.63%	61.53%	45.67%	29.79%	15.12%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	19,170	10,037	37,137	27,566	17,978	9,126	60,353	-53.54%
YoY %	90.99%	-72.97%	34.72%	53.33%	97.00%	-84.88%	-	-
Horiz. %	31.76%	16.63%	61.53%	45.67%	29.79%	15.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,170	10,037	37,137	27,566	17,978	9,126	60,353	-53.54%
YoY %	90.99%	-72.97%	34.72%	53.33%	97.00%	-84.88%	-	-
Horiz. %	31.76%	16.63%	61.53%	45.67%	29.79%	15.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	26,043	12,978	50,575	38,617	25,640	12,642	23,739	6.38%
YoY %	100.67%	-74.34%	30.97%	50.61%	102.82%	-46.75%	-	-
Horiz. %	109.71%	54.67%	213.05%	162.67%	108.01%	53.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	409,482	407,872	406,107	406,830	404,569	403,817	402,118	1.22%
YoY %	0.39%	0.43%	-0.18%	0.56%	0.19%	0.42%	-	-
Horiz. %	101.83%	101.43%	100.99%	101.17%	100.61%	100.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	16,001	7,991	32,946	23,051	15,354	7,685	32,640	-37.90%
YoY %	100.24%	-75.75%	42.93%	50.13%	99.79%	-76.46%	-	-
Horiz. %	49.02%	24.48%	100.94%	70.62%	47.04%	23.54%	100.00%	-
Div Payout %	83.47%	79.62%	88.72%	83.62%	85.41%	84.21%	54.08%	-
YoY %	4.84%	-10.26%	6.10%	-2.10%	1.43%	55.71%	-	-
Horiz. %	154.35%	147.23%	164.05%	154.62%	157.93%	155.71%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	409,482	407,872	406,107	406,830	404,569	403,817	402,118	1.22%
YoY %	0.39%	0.43%	-0.18%	0.56%	0.19%	0.42%	-	-
Horiz. %	101.83%	101.43%	100.99%	101.17%	100.61%	100.42%	100.00%	-
NOSH	320,033	319,649	319,870	320,162	319,893	320,210	320,005	0.00%
YoY %	0.12%	-0.07%	-0.09%	0.08%	-0.10%	0.06%	-	-
Horiz. %	100.01%	99.89%	99.96%	100.05%	99.97%	100.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	42.40%	43.61%	42.34%	41.65%	41.22%	41.92%	71.77%	-
YoY %	-2.77%	3.00%	1.66%	1.04%	-1.67%	-41.59%	-	-
Horiz. %	59.08%	60.76%	58.99%	58.03%	57.43%	58.41%	100.00%	-
ROE	4.68%	2.46%	9.14%	6.78%	4.44%	2.26%	15.01%	-
YoY %	90.24%	-73.09%	34.81%	52.70%	96.46%	-84.94%	-	-
Horiz. %	31.18%	16.39%	60.89%	45.17%	29.58%	15.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	14.13	7.20	27.42	20.67	13.64	6.80	26.28	-33.95%
YoY %	96.25%	-73.74%	32.66%	51.54%	100.59%	-74.12%	-	-
Horiz. %	53.77%	27.40%	104.34%	78.65%	51.90%	25.88%	100.00%	-
EPS	5.99	3.14	11.61	8.61	5.62	2.85	18.86	-53.54%
YoY %	90.76%	-72.95%	34.84%	53.20%	97.19%	-84.89%	-	-
Horiz. %	31.76%	16.65%	61.56%	45.65%	29.80%	15.11%	100.00%	-
DPS	5.00	2.50	10.30	7.20	4.80	2.40	10.20	-37.91%
YoY %	100.00%	-75.73%	43.06%	50.00%	100.00%	-76.47%	-	-
Horiz. %	49.02%	24.51%	100.98%	70.59%	47.06%	23.53%	100.00%	-
NAPS	1.2795	1.276	1.2696	1.2707	1.2647	1.2611	1.2566	1.21%
YoY %	0.27%	0.50%	-0.09%	0.47%	0.29%	0.36%	-	-
Horiz. %	101.82%	101.54%	101.03%	101.12%	100.64%	100.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 319,600
RPS	6.40	3.26	12.41	9.36	6.17	3.08	11.90	-33.94%
YoY %	96.32%	-73.73%	32.59%	51.70%	100.32%	-74.12%	-	-
Horiz. %	53.78%	27.39%	104.29%	78.66%	51.85%	25.88%	100.00%	-
EPS	2.71	1.42	5.25	3.90	2.54	1.29	8.54	-53.57%
YoY %	90.85%	-72.95%	34.62%	53.54%	96.90%	-84.89%	-	-
Horiz. %	31.73%	16.63%	61.48%	45.67%	29.74%	15.11%	100.00%	-
DPS	2.26	1.13	4.66	3.26	2.17	1.09	4.62	-37.99%
YoY %	100.00%	-75.75%	42.94%	50.23%	99.08%	-76.41%	-	-
Horiz. %	48.92%	24.46%	100.87%	70.56%	46.97%	23.59%	100.00%	-
NAPS	0.5793	0.5771	0.5746	0.5756	0.5724	0.5713	0.5689	1.21%
YoY %	0.38%	0.44%	-0.17%	0.56%	0.19%	0.42%	-	-
Horiz. %	101.83%	101.44%	101.00%	101.18%	100.62%	100.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.24	1.23	1.12	1.06	0.90	0.87	0.77	-
P/RPS	8.78	17.08	4.08	5.13	6.60	12.80	2.93	108.26%
YoY %	-48.59%	318.63%	-20.47%	-22.27%	-48.44%	336.86%	-	-
Horiz. %	299.66%	582.94%	139.25%	175.09%	225.26%	436.86%	100.00%	-
P/EPS	20.70	39.17	9.65	12.31	16.01	30.53	4.08	196.14%
YoY %	-47.15%	305.91%	-21.61%	-23.11%	-47.56%	648.28%	-	-
Horiz. %	507.35%	960.05%	236.52%	301.72%	392.40%	748.28%	100.00%	-
EY	4.83	2.55	10.37	8.12	6.24	3.28	24.49	-66.21%
YoY %	89.41%	-75.41%	27.71%	30.13%	90.24%	-86.61%	-	-
Horiz. %	19.72%	10.41%	42.34%	33.16%	25.48%	13.39%	100.00%	-
DY	4.03	2.03	9.20	6.79	5.33	2.76	13.25	-54.87%
YoY %	98.52%	-77.93%	35.49%	27.39%	93.12%	-79.17%	-	-
Horiz. %	30.42%	15.32%	69.43%	51.25%	40.23%	20.83%	100.00%	-
P/NAPS	0.97	0.96	0.88	0.83	0.71	0.69	0.61	36.35%
YoY %	1.04%	9.09%	6.02%	16.90%	2.90%	13.11%	-	-
Horiz. %	159.02%	157.38%	144.26%	136.07%	116.39%	113.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	04/08/10	05/05/10	02/02/10	04/11/09	11/08/09	18/05/09	04/02/09	-
Price	1.27	1.24	1.15	1.06	1.09	0.88	0.89	-
P/RPS	8.99	17.22	4.19	5.13	7.99	12.94	3.39	91.93%
YoY %	-47.79%	310.98%	-18.32%	-35.79%	-38.25%	281.71%	-	-
Horiz. %	265.19%	507.96%	123.60%	151.33%	235.69%	381.71%	100.00%	-
P/EPS	21.20	39.49	9.91	12.31	19.40	30.88	4.72	172.97%
YoY %	-46.32%	298.49%	-19.50%	-36.55%	-37.18%	554.24%	-	-
Horiz. %	449.15%	836.65%	209.96%	260.81%	411.02%	654.24%	100.00%	-
EY	4.72	2.53	10.10	8.12	5.16	3.24	21.19	-63.35%
YoY %	86.56%	-74.95%	24.38%	57.36%	59.26%	-84.71%	-	-
Horiz. %	22.27%	11.94%	47.66%	38.32%	24.35%	15.29%	100.00%	-
DY	3.94	2.02	8.96	6.79	4.40	2.73	11.46	-51.01%
YoY %	95.05%	-77.46%	31.96%	54.32%	61.17%	-76.18%	-	-
Horiz. %	34.38%	17.63%	78.18%	59.25%	38.39%	23.82%	100.00%	-
P/NAPS	0.99	0.97	0.91	0.83	0.86	0.70	0.71	24.88%
YoY %	2.06%	6.59%	9.64%	-3.49%	22.86%	-1.41%	-	-
Horiz. %	139.44%	136.62%	128.17%	116.90%	121.13%	98.59%	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