[HEKTAR] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -65.36%
YoY- -65.46%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 116,186 124,318 134,455 137,090 136,105 135,387 134,497 -9.27%
PBT 22,315 30,030 37,775 39,613 33,028 30,339 31,366 -20.25%
Tax -28,171 -28,171 -28,171 -28,171 0 0 0 -
NP -5,856 1,859 9,604 11,442 33,028 30,339 31,366 -
-
NP to SH -5,856 1,859 9,604 11,442 33,028 30,339 31,366 -
-
Tax Rate 126.24% 93.81% 74.58% 71.12% 0.00% 0.00% 0.00% -
Total Cost 122,042 122,459 124,851 125,648 103,077 105,048 103,131 11.84%
-
Net Worth 613,298 608,771 607,246 609,417 636,904 633,901 633,578 -2.13%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,307 24,807 34,046 35,894 37,326 38,527 39,913 -44.84%
Div Payout % 0.00% 1,334.44% 354.50% 313.71% 113.01% 126.99% 127.25% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 613,298 608,771 607,246 609,417 636,904 633,901 633,578 -2.13%
NOSH 461,960 461,960 461,960 461,960 461,960 461,960 461,960 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -5.04% 1.50% 7.14% 8.35% 24.27% 22.41% 23.32% -
ROE -0.95% 0.31% 1.58% 1.88% 5.19% 4.79% 4.95% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.15 26.91 29.11 29.68 29.46 29.31 29.11 -9.26%
EPS -1.27 0.40 2.08 2.48 7.15 6.57 6.79 -
DPS 3.53 5.37 7.37 7.77 8.08 8.34 8.64 -44.84%
NAPS 1.3276 1.3178 1.3145 1.3192 1.3787 1.3722 1.3715 -2.13%
Adjusted Per Share Value based on latest NOSH - 461,960
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.38 17.53 18.96 19.33 19.19 19.09 18.96 -9.26%
EPS -0.83 0.26 1.35 1.61 4.66 4.28 4.42 -
DPS 2.30 3.50 4.80 5.06 5.26 5.43 5.63 -44.85%
NAPS 0.8647 0.8583 0.8561 0.8592 0.898 0.8937 0.8933 -2.14%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.585 0.65 0.69 0.99 0.985 1.03 1.14 -
P/RPS 2.33 2.42 2.37 3.34 3.34 3.51 3.92 -29.23%
P/EPS -46.15 161.52 33.19 39.97 13.78 15.68 16.79 -
EY -2.17 0.62 3.01 2.50 7.26 6.38 5.96 -
DY 6.03 8.26 10.68 7.85 8.20 8.10 7.58 -14.10%
P/NAPS 0.44 0.49 0.52 0.75 0.71 0.75 0.83 -34.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 22/05/20 26/02/20 27/11/19 28/08/19 23/05/19 -
Price 0.56 0.575 0.70 0.97 0.985 0.995 1.13 -
P/RPS 2.23 2.14 2.41 3.27 3.34 3.40 3.88 -30.80%
P/EPS -44.18 142.89 33.67 39.16 13.78 15.15 16.64 -
EY -2.26 0.70 2.97 2.55 7.26 6.60 6.01 -
DY 6.30 9.34 10.53 8.01 8.20 8.38 7.65 -12.10%
P/NAPS 0.42 0.44 0.53 0.74 0.71 0.73 0.82 -35.90%

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