[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.35%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 135,107 101,226 67,807 33,960 125,543 92,102 61,644 68.48%
PBT 33,129 30,497 20,947 10,676 32,696 20,613 20,118 39.32%
Tax 0 0 0 0 0 0 0 -
NP 33,129 30,497 20,947 10,676 32,696 20,613 20,118 39.32%
-
NP to SH 33,129 30,497 20,947 10,676 32,696 20,613 20,118 39.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 101,978 70,729 46,860 23,284 92,847 71,489 41,526 81.72%
-
Net Worth 635,333 642,401 643,464 643,787 648,869 563,504 585,746 5.55%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 41,622 30,951 21,250 10,625 44,348 25,755 25,247 39.42%
Div Payout % 125.64% 101.49% 101.45% 99.52% 135.64% 124.95% 125.50% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 635,333 642,401 643,464 643,787 648,869 563,504 585,746 5.55%
NOSH 461,960 461,960 461,960 461,960 461,960 461,960 400,756 9.90%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.52% 30.13% 30.89% 31.44% 26.04% 22.38% 32.64% -
ROE 5.21% 4.75% 3.26% 1.66% 5.04% 3.66% 3.43% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.25 21.91 14.68 7.35 27.18 22.53 15.38 53.32%
EPS 7.17 6.60 4.53 2.31 7.82 5.11 5.02 26.74%
DPS 9.01 6.70 4.60 2.30 9.60 6.30 6.30 26.85%
NAPS 1.3753 1.3906 1.3929 1.3936 1.4046 1.3784 1.4616 -3.96%
Adjusted Per Share Value based on latest NOSH - 461,960
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.05 14.27 9.56 4.79 17.70 12.99 8.69 68.51%
EPS 4.67 4.30 2.95 1.51 4.61 2.91 2.84 39.18%
DPS 5.87 4.36 3.00 1.50 6.25 3.63 3.56 39.44%
NAPS 0.8957 0.9057 0.9072 0.9077 0.9148 0.7945 0.8258 5.55%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.11 1.24 1.22 1.18 1.30 1.27 1.36 -
P/RPS 3.80 5.66 8.31 16.05 4.78 5.64 8.84 -42.95%
P/EPS 15.48 18.78 26.91 51.06 18.37 25.19 27.09 -31.06%
EY 6.46 5.32 3.72 1.96 5.44 3.97 3.69 45.10%
DY 8.12 5.40 3.77 1.95 7.38 4.96 4.63 45.27%
P/NAPS 0.81 0.89 0.88 0.85 0.93 0.92 0.93 -8.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 16/08/18 21/05/18 12/02/18 24/11/17 08/08/17 -
Price 1.12 1.13 1.26 1.22 1.21 1.24 1.28 -
P/RPS 3.83 5.16 8.58 16.60 4.45 5.50 8.32 -40.29%
P/EPS 15.62 17.12 27.79 52.79 17.10 24.59 25.50 -27.80%
EY 6.40 5.84 3.60 1.89 5.85 4.07 3.92 38.52%
DY 8.04 5.93 3.65 1.89 7.93 5.08 4.92 38.61%
P/NAPS 0.81 0.81 0.90 0.88 0.86 0.90 0.88 -5.36%

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