[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -84.88%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,712 66,183 43,618 21,768 84,092 61,834 39,669 69.47%
PBT 37,137 27,566 17,978 9,126 60,353 27,725 18,136 61.04%
Tax 0 0 0 0 0 0 0 -
NP 37,137 27,566 17,978 9,126 60,353 27,725 18,136 61.04%
-
NP to SH 37,137 27,566 17,978 9,126 60,353 27,725 18,136 61.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 50,575 38,617 25,640 12,642 23,739 34,109 21,533 76.41%
-
Net Worth 406,107 406,830 404,569 403,817 402,118 379,249 376,985 5.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 32,946 23,051 15,354 7,685 32,640 23,050 15,353 66.13%
Div Payout % 88.72% 83.62% 85.41% 84.21% 54.08% 83.14% 84.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 406,107 406,830 404,569 403,817 402,118 379,249 376,985 5.07%
NOSH 319,870 320,162 319,893 320,210 320,005 320,150 319,858 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 42.34% 41.65% 41.22% 41.92% 71.77% 44.84% 45.72% -
ROE 9.14% 6.78% 4.44% 2.26% 15.01% 7.31% 4.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.42 20.67 13.64 6.80 26.28 19.31 12.40 69.48%
EPS 11.61 8.61 5.62 2.85 18.86 8.66 5.67 61.03%
DPS 10.30 7.20 4.80 2.40 10.20 7.20 4.80 66.13%
NAPS 1.2696 1.2707 1.2647 1.2611 1.2566 1.1846 1.1786 5.06%
Adjusted Per Share Value based on latest NOSH - 320,210
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.37 9.33 6.15 3.07 11.86 8.72 5.59 69.56%
EPS 5.24 3.89 2.53 1.29 8.51 3.91 2.56 61.00%
DPS 4.65 3.25 2.16 1.08 4.60 3.25 2.16 66.49%
NAPS 0.5726 0.5736 0.5704 0.5693 0.5669 0.5347 0.5315 5.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 1.06 0.90 0.87 0.77 1.05 1.30 -
P/RPS 4.08 5.13 6.60 12.80 2.93 5.44 10.48 -46.59%
P/EPS 9.65 12.31 16.01 30.53 4.08 12.12 22.93 -43.75%
EY 10.37 8.12 6.24 3.28 24.49 8.25 4.36 77.90%
DY 9.20 6.79 5.33 2.76 13.25 6.86 3.69 83.56%
P/NAPS 0.88 0.83 0.71 0.69 0.61 0.89 1.10 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 04/11/09 11/08/09 18/05/09 04/02/09 04/11/08 13/08/08 -
Price 1.15 1.06 1.09 0.88 0.89 0.94 1.04 -
P/RPS 4.19 5.13 7.99 12.94 3.39 4.87 8.39 -36.97%
P/EPS 9.91 12.31 19.40 30.88 4.72 10.85 18.34 -33.58%
EY 10.10 8.12 5.16 3.24 21.19 9.21 5.45 50.70%
DY 8.96 6.79 4.40 2.73 11.46 7.66 4.62 55.32%
P/NAPS 0.91 0.83 0.86 0.70 0.71 0.79 0.88 2.25%

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