[HEKTAR] YoY Cumulative Quarter 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- 45.59%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 71,620 81,320 102,224 101,226 92,102 93,404 93,581 -4.35%
PBT 9,500 13,098 30,397 30,497 20,613 31,150 33,677 -19.00%
Tax 0 0 0 0 0 0 0 -
NP 9,500 13,098 30,397 30,497 20,613 31,150 33,677 -19.00%
-
NP to SH 9,500 13,098 30,397 30,497 20,613 31,150 33,677 -19.00%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,120 68,222 71,827 70,729 71,489 62,254 59,904 0.60%
-
Net Worth 581,700 613,298 636,904 642,401 563,504 583,521 623,404 -1.14%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 26,655 30,951 25,755 31,230 31,234 -
Div Payout % - - 87.69% 101.49% 124.95% 100.26% 92.75% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 581,700 613,298 636,904 642,401 563,504 583,521 623,404 -1.14%
NOSH 461,960 461,960 461,960 461,960 461,960 400,385 400,439 2.40%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.26% 16.11% 29.74% 30.13% 22.38% 33.35% 35.99% -
ROE 1.63% 2.14% 4.77% 4.75% 3.66% 5.34% 5.40% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.50 17.60 22.13 21.91 22.53 23.33 23.37 -6.60%
EPS 2.06 2.83 6.58 6.60 5.11 7.78 8.41 -20.88%
DPS 0.00 0.00 5.77 6.70 6.30 7.80 7.80 -
NAPS 1.2592 1.3276 1.3787 1.3906 1.3784 1.4574 1.5568 -3.47%
Adjusted Per Share Value based on latest NOSH - 461,960
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.13 11.51 14.46 14.32 13.03 13.21 13.24 -4.36%
EPS 1.34 1.85 4.30 4.31 2.92 4.41 4.76 -19.02%
DPS 0.00 0.00 3.77 4.38 3.64 4.42 4.42 -
NAPS 0.823 0.8677 0.9011 0.9089 0.7972 0.8256 0.882 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.57 0.585 0.985 1.24 1.27 1.57 1.51 -
P/RPS 3.68 3.32 4.45 5.66 5.64 6.73 6.46 -8.94%
P/EPS 27.72 20.63 14.97 18.78 25.19 20.18 17.95 7.50%
EY 3.61 4.85 6.68 5.32 3.97 4.96 5.57 -6.96%
DY 0.00 0.00 5.86 5.40 4.96 4.97 5.17 -
P/NAPS 0.45 0.44 0.71 0.89 0.92 1.08 0.97 -12.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 25/11/20 27/11/19 27/11/18 24/11/17 16/11/16 27/11/15 -
Price 0.55 0.56 0.985 1.13 1.24 1.64 1.55 -
P/RPS 3.55 3.18 4.45 5.16 5.50 7.03 6.63 -9.87%
P/EPS 26.75 19.75 14.97 17.12 24.59 21.08 18.43 6.40%
EY 3.74 5.06 6.68 5.84 4.07 4.74 5.43 -6.01%
DY 0.00 0.00 5.86 5.93 5.08 4.76 5.03 -
P/NAPS 0.44 0.42 0.71 0.81 0.90 1.13 1.00 -12.77%

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