[HEKTAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 101.97%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 59,735 30,078 30,078 103,232 74,174 48,764 24,456 104.38%
PBT 21,873 11,060 11,060 58,470 28,950 19,003 9,725 91.32%
Tax 0 0 0 0 0 0 0 -
NP 21,873 11,060 11,060 58,470 28,950 19,003 9,725 91.32%
-
NP to SH 21,873 11,060 11,060 58,470 28,950 19,003 9,725 91.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 37,862 19,018 19,018 44,762 45,224 29,761 14,731 112.89%
-
Net Worth 596,900 597,079 0 506,808 470,237 476,674 476,652 19.72%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,831 10,418 10,418 35,714 24,951 16,635 8,317 108.53%
Div Payout % 95.24% 94.20% 94.20% 61.08% 86.19% 87.54% 85.53% -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 596,900 597,079 0 506,808 470,237 476,674 476,652 19.72%
NOSH 400,604 400,724 400,724 340,139 319,889 319,915 319,901 19.72%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.62% 36.77% 36.77% 56.64% 39.03% 38.97% 39.77% -
ROE 3.66% 1.85% 0.00% 11.54% 6.16% 3.99% 2.04% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.91 7.51 7.51 30.35 23.19 15.24 7.64 70.77%
EPS 5.46 2.76 2.76 17.19 9.05 5.94 3.04 59.79%
DPS 5.20 2.60 2.60 10.50 7.80 5.20 2.60 74.16%
NAPS 1.49 1.49 0.00 1.49 1.47 1.49 1.49 0.00%
Adjusted Per Share Value based on latest NOSH - 400,542
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.42 4.24 4.24 14.55 10.46 6.88 3.45 104.25%
EPS 3.08 1.56 1.56 8.24 4.08 2.68 1.37 91.25%
DPS 2.94 1.47 1.47 5.04 3.52 2.35 1.17 109.07%
NAPS 0.8416 0.8418 0.00 0.7145 0.663 0.672 0.672 19.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.57 1.50 1.50 1.46 1.40 1.38 1.37 -
P/RPS 10.53 19.98 19.98 4.81 6.04 9.05 17.92 -34.66%
P/EPS 28.75 54.35 54.35 8.49 15.47 23.23 45.07 -30.22%
EY 3.48 1.84 1.84 11.77 6.46 4.30 2.22 43.30%
DY 3.31 1.73 1.73 7.19 5.57 3.77 1.90 55.94%
P/NAPS 1.05 1.01 0.00 0.98 0.95 0.93 0.92 11.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/08/13 07/05/13 - 05/02/13 20/11/12 10/08/12 25/05/12 -
Price 1.54 1.56 0.00 1.47 1.44 1.47 1.40 -
P/RPS 10.33 20.78 0.00 4.84 6.21 9.64 18.31 -36.75%
P/EPS 28.21 56.52 0.00 8.55 15.91 24.75 46.05 -32.44%
EY 3.55 1.77 0.00 11.69 6.28 4.04 2.17 48.28%
DY 3.38 1.67 0.00 7.14 5.42 3.54 1.86 61.30%
P/NAPS 1.03 1.05 0.00 0.99 0.98 0.99 0.94 7.59%

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