[HEKTAR] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.46%
YoY- -33.83%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 67,807 33,960 125,543 92,102 61,644 30,857 124,571 -33.40%
PBT 20,947 10,676 32,696 20,613 20,118 9,622 43,158 -38.32%
Tax 0 0 0 0 0 0 0 -
NP 20,947 10,676 32,696 20,613 20,118 9,622 43,158 -38.32%
-
NP to SH 20,947 10,676 32,696 20,613 20,118 9,622 43,158 -38.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,860 23,284 92,847 71,489 41,526 21,235 81,413 -30.87%
-
Net Worth 643,464 643,787 648,869 563,504 585,746 584,696 585,618 6.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,250 10,625 44,348 25,755 25,247 9,221 42,076 -36.66%
Div Payout % 101.45% 99.52% 135.64% 124.95% 125.50% 95.83% 97.49% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 643,464 643,787 648,869 563,504 585,746 584,696 585,618 6.49%
NOSH 461,960 461,960 461,960 461,960 400,756 400,916 400,724 9.97%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 30.89% 31.44% 26.04% 22.38% 32.64% 31.18% 34.65% -
ROE 3.26% 1.66% 5.04% 3.66% 3.43% 1.65% 7.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.68 7.35 27.18 22.53 15.38 7.70 31.09 -39.44%
EPS 4.53 2.31 7.82 5.11 5.02 2.40 10.77 -43.95%
DPS 4.60 2.30 9.60 6.30 6.30 2.30 10.50 -42.40%
NAPS 1.3929 1.3936 1.4046 1.3784 1.4616 1.4584 1.4614 -3.15%
Adjusted Per Share Value based on latest NOSH - 461,960
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.59 4.80 17.76 13.03 8.72 4.37 17.62 -33.41%
EPS 2.96 1.51 4.63 2.92 2.85 1.36 6.11 -38.39%
DPS 3.01 1.50 6.27 3.64 3.57 1.30 5.95 -36.59%
NAPS 0.9104 0.9108 0.918 0.7972 0.8287 0.8272 0.8285 6.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.22 1.18 1.30 1.27 1.36 1.63 1.56 -
P/RPS 8.31 16.05 4.78 5.64 8.84 21.18 5.02 40.06%
P/EPS 26.91 51.06 18.37 25.19 27.09 67.92 14.48 51.32%
EY 3.72 1.96 5.44 3.97 3.69 1.47 6.90 -33.83%
DY 3.77 1.95 7.38 4.96 4.63 1.41 6.73 -32.11%
P/NAPS 0.88 0.85 0.93 0.92 0.93 1.12 1.07 -12.25%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 21/05/18 12/02/18 24/11/17 08/08/17 23/05/17 14/02/17 -
Price 1.26 1.22 1.21 1.24 1.28 1.55 1.63 -
P/RPS 8.58 16.60 4.45 5.50 8.32 20.14 5.24 39.04%
P/EPS 27.79 52.79 17.10 24.59 25.50 64.58 15.13 50.14%
EY 3.60 1.89 5.85 4.07 3.92 1.55 6.61 -33.38%
DY 3.65 1.89 7.93 5.08 4.92 1.48 6.44 -31.58%
P/NAPS 0.90 0.88 0.86 0.90 0.88 1.06 1.12 -13.60%

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