[HEKTAR] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 38.55%
YoY- 806.87%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 137,089 135,107 125,543 124,571 125,511 121,991 120,235 2.20%
PBT 39,614 33,129 32,696 43,158 4,759 50,387 58,766 -6.35%
Tax -28,172 0 0 0 0 0 0 -
NP 11,442 33,129 32,696 43,158 4,759 50,387 58,766 -23.85%
-
NP to SH 11,442 33,129 32,696 43,158 4,759 50,387 58,766 -23.85%
-
Tax Rate 71.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 125,647 101,978 92,847 81,413 120,752 71,604 61,469 12.64%
-
Net Worth 609,417 635,333 648,869 585,618 583,317 620,825 613,297 -0.10%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 35,894 41,622 44,348 42,076 41,991 42,055 42,061 -2.60%
Div Payout % 313.71% 125.64% 135.64% 97.49% 882.35% 83.47% 71.57% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 609,417 635,333 648,869 585,618 583,317 620,825 613,297 -0.10%
NOSH 461,960 461,960 461,960 400,724 399,915 400,532 400,586 2.40%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.35% 24.52% 26.04% 34.65% 3.79% 41.30% 48.88% -
ROE 1.88% 5.21% 5.04% 7.37% 0.82% 8.12% 9.58% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.68 29.25 27.18 31.09 31.38 30.46 30.01 -0.18%
EPS 2.48 7.17 7.82 10.77 1.19 12.58 14.67 -25.63%
DPS 7.77 9.01 9.60 10.50 10.50 10.50 10.50 -4.89%
NAPS 1.3192 1.3753 1.4046 1.4614 1.4586 1.55 1.531 -2.44%
Adjusted Per Share Value based on latest NOSH - 400,266
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 19.33 19.05 17.70 17.56 17.70 17.20 16.95 2.21%
EPS 1.61 4.67 4.61 6.08 0.67 7.10 8.29 -23.89%
DPS 5.06 5.87 6.25 5.93 5.92 5.93 5.93 -2.60%
NAPS 0.8592 0.8957 0.9148 0.8256 0.8224 0.8753 0.8647 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.99 1.11 1.30 1.56 1.52 1.49 1.50 -
P/RPS 3.34 3.80 4.78 5.02 4.84 4.89 5.00 -6.50%
P/EPS 39.97 15.48 18.37 14.48 127.73 11.84 10.22 25.50%
EY 2.50 6.46 5.44 6.90 0.78 8.44 9.78 -20.32%
DY 7.85 8.12 7.38 6.73 6.91 7.05 7.00 1.92%
P/NAPS 0.75 0.81 0.93 1.07 1.04 0.96 0.98 -4.35%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 12/02/18 14/02/17 17/02/16 13/02/15 12/02/14 -
Price 0.97 1.12 1.21 1.63 1.52 1.51 1.51 -
P/RPS 3.27 3.83 4.45 5.24 4.84 4.96 5.03 -6.92%
P/EPS 39.16 15.62 17.10 15.13 127.73 12.00 10.29 24.93%
EY 2.55 6.40 5.85 6.61 0.78 8.33 9.72 -19.98%
DY 8.01 8.04 7.93 6.44 6.91 6.95 6.95 2.39%
P/NAPS 0.74 0.81 0.86 1.12 1.04 0.97 0.99 -4.73%

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