[HEKTAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.34%
YoY- -0.04%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,078 30,078 103,232 74,174 48,764 24,456 94,881 -60.13%
PBT 11,060 11,060 58,470 28,950 19,003 9,725 86,651 -80.75%
Tax 0 0 0 0 0 0 0 -
NP 11,060 11,060 58,470 28,950 19,003 9,725 86,651 -80.75%
-
NP to SH 11,060 11,060 58,470 28,950 19,003 9,725 86,651 -80.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,018 19,018 44,762 45,224 29,761 14,731 8,230 95.51%
-
Net Worth 597,079 0 506,808 470,237 476,674 476,652 473,572 20.38%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,418 10,418 35,714 24,951 16,635 8,317 33,598 -60.82%
Div Payout % 94.20% 94.20% 61.08% 86.19% 87.54% 85.53% 38.77% -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 597,079 0 506,808 470,237 476,674 476,652 473,572 20.38%
NOSH 400,724 400,724 340,139 319,889 319,915 319,901 319,981 19.73%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 36.77% 36.77% 56.64% 39.03% 38.97% 39.77% 91.33% -
ROE 1.85% 0.00% 11.54% 6.16% 3.99% 2.04% 18.30% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.51 7.51 30.35 23.19 15.24 7.64 29.65 -66.68%
EPS 2.76 2.76 17.19 9.05 5.94 3.04 27.08 -83.92%
DPS 2.60 2.60 10.50 7.80 5.20 2.60 10.50 -67.28%
NAPS 1.49 0.00 1.49 1.47 1.49 1.49 1.48 0.54%
Adjusted Per Share Value based on latest NOSH - 319,839
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.24 4.24 14.55 10.46 6.88 3.45 13.38 -60.14%
EPS 1.56 1.56 8.24 4.08 2.68 1.37 12.22 -80.74%
DPS 1.47 1.47 5.04 3.52 2.35 1.17 4.74 -60.82%
NAPS 0.8418 0.00 0.7145 0.663 0.672 0.672 0.6677 20.37%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.50 1.50 1.46 1.40 1.38 1.37 1.32 -
P/RPS 19.98 19.98 4.81 6.04 9.05 17.92 4.45 232.71%
P/EPS 54.35 54.35 8.49 15.47 23.23 45.07 4.87 589.59%
EY 1.84 1.84 11.77 6.46 4.30 2.22 20.52 -85.49%
DY 1.73 1.73 7.19 5.57 3.77 1.90 7.95 -70.49%
P/NAPS 1.01 0.00 0.98 0.95 0.93 0.92 0.89 10.65%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 07/05/13 - 05/02/13 20/11/12 10/08/12 25/05/12 13/02/12 -
Price 1.56 0.00 1.47 1.44 1.47 1.40 1.35 -
P/RPS 20.78 0.00 4.84 6.21 9.64 18.31 4.55 237.28%
P/EPS 56.52 0.00 8.55 15.91 24.75 46.05 4.99 597.82%
EY 1.77 0.00 11.69 6.28 4.04 2.17 20.06 -85.67%
DY 1.67 0.00 7.14 5.42 3.54 1.86 7.78 -70.81%
P/NAPS 1.05 0.00 0.99 0.98 0.99 0.94 0.91 12.13%

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