[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
06-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.2%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 121,991 91,163 60,371 30,177 120,235 89,803 59,735 60.75%
PBT 50,387 32,811 21,936 10,459 58,766 32,982 21,873 74.15%
Tax 0 0 0 0 0 0 0 -
NP 50,387 32,811 21,936 10,459 58,766 32,982 21,873 74.15%
-
NP to SH 50,387 32,811 21,936 10,459 58,766 32,982 21,873 74.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 71,604 58,352 38,435 19,718 61,469 56,821 37,862 52.75%
-
Net Worth 620,825 612,952 613,527 613,153 613,297 597,122 596,900 2.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 42,055 31,248 20,815 10,418 42,061 31,258 20,831 59.53%
Div Payout % 83.47% 95.24% 94.89% 99.62% 71.57% 94.78% 95.24% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 620,825 612,952 613,527 613,153 613,297 597,122 596,900 2.64%
NOSH 400,532 400,622 400,291 400,727 400,586 400,753 400,604 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 41.30% 35.99% 36.34% 34.66% 48.88% 36.73% 36.62% -
ROE 8.12% 5.35% 3.58% 1.71% 9.58% 5.52% 3.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.46 22.76 15.08 7.53 30.01 22.41 14.91 60.79%
EPS 12.58 8.19 5.48 2.61 14.67 8.23 5.46 74.18%
DPS 10.50 7.80 5.20 2.60 10.50 7.80 5.20 59.55%
NAPS 1.55 1.53 1.5327 1.5301 1.531 1.49 1.49 2.65%
Adjusted Per Share Value based on latest NOSH - 400,727
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.26 12.90 8.54 4.27 17.01 12.71 8.45 60.77%
EPS 7.13 4.64 3.10 1.48 8.31 4.67 3.09 74.35%
DPS 5.95 4.42 2.94 1.47 5.95 4.42 2.95 59.43%
NAPS 0.8783 0.8672 0.868 0.8675 0.8677 0.8448 0.8445 2.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.51 1.51 1.51 1.50 1.53 1.57 -
P/RPS 4.89 6.64 10.01 20.05 5.00 6.83 10.53 -39.94%
P/EPS 11.84 18.44 27.55 57.85 10.22 18.59 28.75 -44.55%
EY 8.44 5.42 3.63 1.73 9.78 5.38 3.48 80.22%
DY 7.05 5.17 3.44 1.72 7.00 5.10 3.31 65.31%
P/NAPS 0.96 0.99 0.99 0.99 0.98 1.03 1.05 -5.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 07/11/14 14/08/14 06/05/14 12/02/14 11/11/13 02/08/13 -
Price 1.51 1.53 1.51 1.51 1.51 1.55 1.54 -
P/RPS 4.96 6.72 10.01 20.05 5.03 6.92 10.33 -38.60%
P/EPS 12.00 18.68 27.55 57.85 10.29 18.83 28.21 -43.35%
EY 8.33 5.35 3.63 1.73 9.72 5.31 3.55 76.30%
DY 6.95 5.10 3.44 1.72 6.95 5.03 3.38 61.48%
P/NAPS 0.97 1.00 0.99 0.99 0.99 1.04 1.03 -3.91%

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