[HEKTAR] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 27.01%

YoY- 30.53%

Quarter Report

Q3 18 Bursa Submission 30 Sept 18.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	135,387	134,497	135,108	134,668	131,707	128,646	125,543	5.17%
YoY %	0.66%	-0.45%	0.33%	2.25%	2.38%	2.47%	-	-
Horiz. %	107.84%	107.13%	107.62%	107.27%	104.91%	102.47%	100.00%	-
PBT	30,339	31,366	33,128	42,580	33,525	33,751	32,697	-4.88%
YoY %	-3.27%	-5.32%	-22.20%	27.01%	-0.67%	3.22%	-	-
Horiz. %	92.79%	95.93%	101.32%	130.23%	102.53%	103.22%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	30,339	31,366	33,128	42,580	33,525	33,751	32,697	-4.88%
YoY %	-3.27%	-5.32%	-22.20%	27.01%	-0.67%	3.22%	-	-
Horiz. %	92.79%	95.93%	101.32%	130.23%	102.53%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,339	31,366	33,128	42,580	33,525	33,751	32,697	-4.88%
YoY %	-3.27%	-5.32%	-22.20%	27.01%	-0.67%	3.22%	-	-
Horiz. %	92.79%	95.93%	101.32%	130.23%	102.53%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	105,048	103,131	101,980	92,088	98,182	94,895	92,846	8.60%
YoY %	1.86%	1.13%	10.74%	-6.21%	3.46%	2.21%	-	-
Horiz. %	113.14%	111.08%	109.84%	99.18%	105.75%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,901	633,578	635,333	642,401	643,464	643,787	648,869	-1.54%
YoY %	0.05%	-0.28%	-1.10%	-0.17%	-0.05%	-0.78%	-	-
Horiz. %	97.69%	97.64%	97.91%	99.00%	99.17%	99.22%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	38,527	39,913	41,622	46,196	36,494	41,895	40,491	-3.26%
YoY %	-3.47%	-4.11%	-9.90%	26.59%	-12.89%	3.47%	-	-
Horiz. %	95.15%	98.57%	102.79%	114.09%	90.13%	103.47%	100.00%	-
Div Payout %	126.99%	127.25%	125.64%	108.49%	108.86%	124.13%	123.84%	-
YoY %	-0.20%	1.28%	15.81%	-0.34%	-12.30%	0.23%	-	-
Horiz. %	102.54%	102.75%	101.45%	87.60%	87.90%	100.23%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	633,901	633,578	635,333	642,401	643,464	643,787	648,869	-1.54%
YoY %	0.05%	-0.28%	-1.10%	-0.17%	-0.05%	-0.78%	-	-
Horiz. %	97.69%	97.64%	97.91%	99.00%	99.17%	99.22%	100.00%	-
NOSH	461,960	461,960	461,960	461,960	461,960	461,960	461,960	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	22.41%	23.32%	24.52%	31.62%	25.45%	26.24%	26.04%	-
YoY %	-3.90%	-4.89%	-22.45%	24.24%	-3.01%	0.77%	-	-
Horiz. %	86.06%	89.55%	94.16%	121.43%	97.73%	100.77%	100.00%	-
ROE	4.79%	4.95%	5.21%	6.63%	5.21%	5.24%	5.04%	-
YoY %	-3.23%	-4.99%	-21.42%	27.26%	-0.57%	3.97%	-	-
Horiz. %	95.04%	98.21%	103.37%	131.55%	103.37%	103.97%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	29.31	29.11	29.25	29.15	28.51	27.85	27.18	5.17%
YoY %	0.69%	-0.48%	0.34%	2.24%	2.37%	2.47%	-	-
Horiz. %	107.84%	107.10%	107.62%	107.25%	104.89%	102.47%	100.00%	-
EPS	6.57	6.79	7.17	9.22	7.26	7.31	7.08	-4.87%
YoY %	-3.24%	-5.30%	-22.23%	27.00%	-0.68%	3.25%	-	-
Horiz. %	92.80%	95.90%	101.27%	130.23%	102.54%	103.25%	100.00%	-
DPS	8.34	8.64	9.01	10.00	7.90	9.07	8.77	-3.30%
YoY %	-3.47%	-4.11%	-9.90%	26.58%	-12.90%	3.42%	-	-
Horiz. %	95.10%	98.52%	102.74%	114.03%	90.08%	103.42%	100.00%	-
NAPS	1.3722	1.3715	1.3753	1.3906	1.3929	1.3936	1.4046	-1.54%
YoY %	0.05%	-0.28%	-1.10%	-0.17%	-0.05%	-0.78%	-	-
Horiz. %	97.69%	97.64%	97.91%	99.00%	99.17%	99.22%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 461,960
RPS	19.09	18.96	19.05	18.99	18.57	18.14	17.70	5.18%
YoY %	0.69%	-0.47%	0.32%	2.26%	2.37%	2.49%	-	-
Horiz. %	107.85%	107.12%	107.63%	107.29%	104.92%	102.49%	100.00%	-
EPS	4.28	4.42	4.67	6.00	4.73	4.76	4.61	-4.84%
YoY %	-3.17%	-5.35%	-22.17%	26.85%	-0.63%	3.25%	-	-
Horiz. %	92.84%	95.88%	101.30%	130.15%	102.60%	103.25%	100.00%	-
DPS	5.43	5.63	5.87	6.51	5.15	5.91	5.71	-3.30%
YoY %	-3.55%	-4.09%	-9.83%	26.41%	-12.86%	3.50%	-	-
Horiz. %	95.10%	98.60%	102.80%	114.01%	90.19%	103.50%	100.00%	-
NAPS	0.8937	0.8933	0.8957	0.9057	0.9072	0.9077	0.9148	-1.54%
YoY %	0.04%	-0.27%	-1.10%	-0.17%	-0.06%	-0.78%	-	-
Horiz. %	97.69%	97.65%	97.91%	99.01%	99.17%	99.22%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.03	1.14	1.11	1.24	1.22	1.18	1.30	-
P/RPS	3.51	3.92	3.80	4.25	4.28	4.24	4.78	-18.65%
YoY %	-10.46%	3.16%	-10.59%	-0.70%	0.94%	-11.30%	-	-
Horiz. %	73.43%	82.01%	79.50%	88.91%	89.54%	88.70%	100.00%	-
P/EPS	15.68	16.79	15.48	13.45	16.81	16.15	18.37	-10.04%
YoY %	-6.61%	8.46%	15.09%	-19.99%	4.09%	-12.08%	-	-
Horiz. %	85.36%	91.40%	84.27%	73.22%	91.51%	87.92%	100.00%	-
EY	6.38	5.96	6.46	7.43	5.95	6.19	5.44	11.24%
YoY %	7.05%	-7.74%	-13.06%	24.87%	-3.88%	13.79%	-	-
Horiz. %	117.28%	109.56%	118.75%	136.58%	109.38%	113.79%	100.00%	-
DY	8.10	7.58	8.12	8.06	6.48	7.69	6.74	13.07%
YoY %	6.86%	-6.65%	0.74%	24.38%	-15.73%	14.09%	-	-
Horiz. %	120.18%	112.46%	120.47%	119.58%	96.14%	114.09%	100.00%	-
P/NAPS	0.75	0.83	0.81	0.89	0.88	0.85	0.93	-13.39%
YoY %	-9.64%	2.47%	-8.99%	1.14%	3.53%	-8.60%	-	-
Horiz. %	80.65%	89.25%	87.10%	95.70%	94.62%	91.40%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	23/05/19	28/02/19	27/11/18	16/08/18	21/05/18	12/02/18	-
Price	0.995	1.13	1.12	1.13	1.26	1.22	1.21	-
P/RPS	3.40	3.88	3.83	3.88	4.42	4.38	4.45	-16.46%
YoY %	-12.37%	1.31%	-1.29%	-12.22%	0.91%	-1.57%	-	-
Horiz. %	76.40%	87.19%	86.07%	87.19%	99.33%	98.43%	100.00%	-
P/EPS	15.15	16.64	15.62	12.26	17.36	16.70	17.10	-7.77%
YoY %	-8.95%	6.53%	27.41%	-29.38%	3.95%	-2.34%	-	-
Horiz. %	88.60%	97.31%	91.35%	71.70%	101.52%	97.66%	100.00%	-
EY	6.60	6.01	6.40	8.16	5.76	5.99	5.85	8.39%
YoY %	9.82%	-6.09%	-21.57%	41.67%	-3.84%	2.39%	-	-
Horiz. %	112.82%	102.74%	109.40%	139.49%	98.46%	102.39%	100.00%	-
DY	8.38	7.65	8.04	8.85	6.27	7.43	7.24	10.26%
YoY %	9.54%	-4.85%	-9.15%	41.15%	-15.61%	2.62%	-	-
Horiz. %	115.75%	105.66%	111.05%	122.24%	86.60%	102.62%	100.00%	-
P/NAPS	0.73	0.82	0.81	0.81	0.90	0.88	0.86	-10.37%
YoY %	-10.98%	1.23%	0.00%	-10.00%	2.27%	2.33%	-	-
Horiz. %	84.88%	95.35%	94.19%	94.19%	104.65%	102.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos