[HEKTAR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.72%
YoY- -38.47%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,897 45,213 23,015 87,712 66,183 43,618 21,768 113.33%
PBT 28,903 19,170 10,037 37,137 27,566 17,978 9,126 115.51%
Tax 0 0 0 0 0 0 0 -
NP 28,903 19,170 10,037 37,137 27,566 17,978 9,126 115.51%
-
NP to SH 28,903 19,170 10,037 37,137 27,566 17,978 9,126 115.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,994 26,043 12,978 50,575 38,617 25,640 12,642 111.75%
-
Net Worth 411,267 409,482 407,872 406,107 406,830 404,569 403,817 1.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,005 16,001 7,991 32,946 23,051 15,354 7,685 113.53%
Div Payout % 83.06% 83.47% 79.62% 88.72% 83.62% 85.41% 84.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 411,267 409,482 407,872 406,107 406,830 404,569 403,817 1.22%
NOSH 320,077 320,033 319,649 319,870 320,162 319,893 320,210 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 42.57% 42.40% 43.61% 42.34% 41.65% 41.22% 41.92% -
ROE 7.03% 4.68% 2.46% 9.14% 6.78% 4.44% 2.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.21 14.13 7.20 27.42 20.67 13.64 6.80 113.33%
EPS 9.03 5.99 3.14 11.61 8.61 5.62 2.85 115.57%
DPS 7.50 5.00 2.50 10.30 7.20 4.80 2.40 113.59%
NAPS 1.2849 1.2795 1.276 1.2696 1.2707 1.2647 1.2611 1.25%
Adjusted Per Share Value based on latest NOSH - 320,100
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.61 6.40 3.26 12.41 9.36 6.17 3.08 113.37%
EPS 4.09 2.71 1.42 5.25 3.90 2.54 1.29 115.66%
DPS 3.40 2.26 1.13 4.66 3.26 2.17 1.09 113.33%
NAPS 0.5819 0.5793 0.5771 0.5746 0.5756 0.5724 0.5713 1.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.24 1.23 1.12 1.06 0.90 0.87 -
P/RPS 5.94 8.78 17.08 4.08 5.13 6.60 12.80 -40.03%
P/EPS 13.95 20.70 39.17 9.65 12.31 16.01 30.53 -40.64%
EY 7.17 4.83 2.55 10.37 8.12 6.24 3.28 68.35%
DY 5.95 4.03 2.03 9.20 6.79 5.33 2.76 66.80%
P/NAPS 0.98 0.97 0.96 0.88 0.83 0.71 0.69 26.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 04/08/10 05/05/10 02/02/10 04/11/09 11/08/09 18/05/09 -
Price 1.29 1.27 1.24 1.15 1.06 1.09 0.88 -
P/RPS 6.08 8.99 17.22 4.19 5.13 7.99 12.94 -39.53%
P/EPS 14.29 21.20 39.49 9.91 12.31 19.40 30.88 -40.14%
EY 7.00 4.72 2.53 10.10 8.12 5.16 3.24 67.04%
DY 5.81 3.94 2.02 8.96 6.79 4.40 2.73 65.37%
P/NAPS 1.00 0.99 0.97 0.91 0.83 0.86 0.70 26.81%

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