[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 120,235 89,803 59,735 30,078 30,078 103,232 74,174 47.07%
PBT 58,766 32,982 21,873 11,060 11,060 58,470 28,950 76.02%
Tax 0 0 0 0 0 0 0 -
NP 58,766 32,982 21,873 11,060 11,060 58,470 28,950 76.02%
-
NP to SH 58,766 32,982 21,873 11,060 11,060 58,470 28,950 76.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,469 56,821 37,862 19,018 19,018 44,762 45,224 27.77%
-
Net Worth 613,297 597,122 596,900 597,079 0 506,808 470,237 23.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 42,061 31,258 20,831 10,418 10,418 35,714 24,951 51.75%
Div Payout % 71.57% 94.78% 95.24% 94.20% 94.20% 61.08% 86.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 613,297 597,122 596,900 597,079 0 506,808 470,237 23.63%
NOSH 400,586 400,753 400,604 400,724 400,724 340,139 319,889 19.68%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 48.88% 36.73% 36.62% 36.77% 36.77% 56.64% 39.03% -
ROE 9.58% 5.52% 3.66% 1.85% 0.00% 11.54% 6.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 30.01 22.41 14.91 7.51 7.51 30.35 23.19 22.86%
EPS 14.67 8.23 5.46 2.76 2.76 17.19 9.05 47.07%
DPS 10.50 7.80 5.20 2.60 2.60 10.50 7.80 26.79%
NAPS 1.531 1.49 1.49 1.49 0.00 1.49 1.47 3.30%
Adjusted Per Share Value based on latest NOSH - 400,724
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 17.01 12.71 8.45 4.26 4.26 14.61 10.49 47.11%
EPS 8.31 4.67 3.09 1.56 1.56 8.27 4.10 75.81%
DPS 5.95 4.42 2.95 1.47 1.47 5.05 3.53 51.73%
NAPS 0.8677 0.8448 0.8445 0.8447 0.00 0.717 0.6653 23.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.53 1.57 1.50 1.50 1.46 1.40 -
P/RPS 5.00 6.83 10.53 19.98 19.98 4.81 6.04 -14.00%
P/EPS 10.22 18.59 28.75 54.35 54.35 8.49 15.47 -28.18%
EY 9.78 5.38 3.48 1.84 1.84 11.77 6.46 39.26%
DY 7.00 5.10 3.31 1.73 1.73 7.19 5.57 20.02%
P/NAPS 0.98 1.03 1.05 1.01 0.00 0.98 0.95 2.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 12/02/14 11/11/13 02/08/13 07/05/13 - 05/02/13 20/11/12 -
Price 1.51 1.55 1.54 1.56 0.00 1.47 1.44 -
P/RPS 5.03 6.92 10.33 20.78 0.00 4.84 6.21 -15.49%
P/EPS 10.29 18.83 28.21 56.52 0.00 8.55 15.91 -29.39%
EY 9.72 5.31 3.55 1.77 0.00 11.69 6.28 41.74%
DY 6.95 5.03 3.38 1.67 0.00 7.14 5.42 21.96%
P/NAPS 0.99 1.04 1.03 1.05 0.00 0.99 0.98 0.81%

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