[HEKTAR] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.78%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 30,177 30,078 30,078 24,456 23,340 23,015 21,768 6.74%
PBT 10,459 11,060 11,060 9,725 9,943 10,037 9,126 2.76%
Tax 0 0 0 0 0 0 0 -
NP 10,459 11,060 11,060 9,725 9,943 10,037 9,126 2.76%
-
NP to SH 10,459 11,060 11,060 9,725 9,943 10,037 9,126 2.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,718 19,018 19,018 14,731 13,397 12,978 12,642 9.29%
-
Net Worth 613,153 0 597,079 476,652 422,018 407,872 403,817 8.70%
Dividend
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 10,418 10,418 10,418 8,317 7,992 7,991 7,685 6.27%
Div Payout % 99.62% 94.20% 94.20% 85.53% 80.39% 79.62% 84.21% -
Equity
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 613,153 0 597,079 476,652 422,018 407,872 403,817 8.70%
NOSH 400,727 400,724 400,724 319,901 319,710 319,649 320,210 4.58%
Ratio Analysis
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 34.66% 36.77% 36.77% 39.77% 42.60% 43.61% 41.92% -
ROE 1.71% 0.00% 1.85% 2.04% 2.36% 2.46% 2.26% -
Per Share
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.53 7.51 7.51 7.64 7.30 7.20 6.80 2.05%
EPS 2.61 2.76 2.76 3.04 3.11 3.14 2.85 -1.74%
DPS 2.60 2.60 2.60 2.60 2.50 2.50 2.40 1.61%
NAPS 1.5301 0.00 1.49 1.49 1.32 1.276 1.2611 3.94%
Adjusted Per Share Value based on latest NOSH - 319,901
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.25 4.24 4.24 3.45 3.29 3.24 3.07 6.71%
EPS 1.47 1.56 1.56 1.37 1.40 1.42 1.29 2.64%
DPS 1.47 1.47 1.47 1.17 1.13 1.13 1.08 6.35%
NAPS 0.8645 0.00 0.8418 0.672 0.595 0.575 0.5693 8.70%
Price Multiplier on Financial Quarter End Date
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.50 1.50 1.37 1.30 1.23 0.87 -
P/RPS 20.05 19.98 19.98 17.92 17.81 17.08 12.80 9.38%
P/EPS 57.85 54.35 54.35 45.07 41.80 39.17 30.53 13.62%
EY 1.73 1.84 1.84 2.22 2.39 2.55 3.28 -12.00%
DY 1.72 1.73 1.73 1.90 1.92 2.03 2.76 -9.01%
P/NAPS 0.99 0.00 1.01 0.92 0.98 0.96 0.69 7.48%
Price Multiplier on Announcement Date
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/05/14 - 07/05/13 25/05/12 11/05/11 05/05/10 18/05/09 -
Price 1.51 0.00 1.56 1.40 1.37 1.24 0.88 -
P/RPS 20.05 0.00 20.78 18.31 18.77 17.22 12.94 9.14%
P/EPS 57.85 0.00 56.52 46.05 44.05 39.49 30.88 13.36%
EY 1.73 0.00 1.77 2.17 2.27 2.53 3.24 -11.78%
DY 1.72 0.00 1.67 1.86 1.82 2.02 2.73 -8.82%
P/NAPS 0.99 0.00 1.05 0.94 1.04 0.97 0.70 7.17%

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