[HEKTAR] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.68%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 120,235 103,232 94,881 90,873 87,712 84,092 78,331 7.39%
PBT 58,766 58,470 86,651 39,184 37,137 60,353 80,524 -5.10%
Tax 0 0 0 0 0 0 0 -
NP 58,766 58,470 86,651 39,184 37,137 60,353 80,524 -5.10%
-
NP to SH 58,766 58,470 86,651 39,184 37,137 60,353 80,524 -5.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,469 44,762 8,230 51,689 50,575 23,739 -2,193 -
-
Net Worth 613,297 506,808 473,572 422,572 406,107 402,118 374,455 8.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 42,061 35,714 33,598 32,973 32,946 32,640 34,277 3.46%
Div Payout % 71.57% 61.08% 38.77% 84.15% 88.72% 54.08% 42.57% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 613,297 506,808 473,572 422,572 406,107 402,118 374,455 8.56%
NOSH 400,586 340,139 319,981 320,130 319,870 320,005 320,047 3.80%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 48.88% 56.64% 91.33% 43.12% 42.34% 71.77% 102.80% -
ROE 9.58% 11.54% 18.30% 9.27% 9.14% 15.01% 21.50% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.01 30.35 29.65 28.39 27.42 26.28 24.47 3.45%
EPS 14.67 17.19 27.08 12.24 11.61 18.86 25.16 -8.59%
DPS 10.50 10.50 10.50 10.30 10.30 10.20 10.71 -0.32%
NAPS 1.531 1.49 1.48 1.32 1.2696 1.2566 1.17 4.57%
Adjusted Per Share Value based on latest NOSH - 320,367
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.95 14.55 13.38 12.81 12.37 11.86 11.04 7.40%
EPS 8.29 8.24 12.22 5.52 5.24 8.51 11.35 -5.09%
DPS 5.93 5.04 4.74 4.65 4.65 4.60 4.83 3.47%
NAPS 0.8647 0.7145 0.6677 0.5958 0.5726 0.5669 0.5279 8.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.50 1.46 1.32 1.35 1.12 0.77 1.51 -
P/RPS 5.00 4.81 4.45 4.76 4.08 2.93 6.17 -3.44%
P/EPS 10.22 8.49 4.87 11.03 9.65 4.08 6.00 9.27%
EY 9.78 11.77 20.52 9.07 10.37 24.49 16.66 -8.48%
DY 7.00 7.19 7.95 7.63 9.20 13.25 7.09 -0.21%
P/NAPS 0.98 0.98 0.89 1.02 0.88 0.61 1.29 -4.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 05/02/13 13/02/12 17/02/11 02/02/10 04/02/09 04/02/08 -
Price 1.51 1.47 1.35 1.32 1.15 0.89 1.45 -
P/RPS 5.03 4.84 4.55 4.65 4.19 3.39 5.92 -2.67%
P/EPS 10.29 8.55 4.99 10.78 9.91 4.72 5.76 10.14%
EY 9.72 11.69 20.06 9.27 10.10 21.19 17.35 -9.19%
DY 6.95 7.14 7.78 7.80 8.96 11.46 7.39 -1.01%
P/NAPS 0.99 0.99 0.91 1.00 0.91 0.71 1.24 -3.67%

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