[HEKTAR] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 132.12%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 31,167 31,931 30,828 30,431 29,058 24,255 24,036 4.42%
PBT 12,008 -28,918 17,576 25,784 29,520 57,691 11,341 0.95%
Tax 0 0 0 0 0 0 0 -
NP 12,008 -28,918 17,576 25,784 29,520 57,691 11,341 0.95%
-
NP to SH 12,008 -28,918 17,576 25,784 29,520 57,691 11,341 0.95%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,159 60,849 13,252 4,647 -462 -33,436 12,695 7.09%
-
Net Worth 584,949 584,207 620,564 612,970 596,808 473,550 422,884 5.55%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,807 10,814 10,809 10,810 10,814 9,599 8,970 3.15%
Div Payout % 90.00% 0.00% 61.50% 41.93% 36.64% 16.64% 79.10% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 584,949 584,207 620,564 612,970 596,808 473,550 422,884 5.55%
NOSH 400,266 400,526 400,364 400,372 400,542 319,966 320,367 3.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 38.53% -90.56% 57.01% 84.73% 101.59% 237.85% 47.18% -
ROE 2.05% -4.95% 2.83% 4.21% 4.95% 12.18% 2.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.79 7.97 7.70 7.60 7.25 7.58 7.50 0.63%
EPS 3.00 -7.22 4.39 6.44 7.37 18.03 3.54 -2.71%
DPS 2.70 2.70 2.70 2.70 2.70 3.00 2.80 -0.60%
NAPS 1.4614 1.4586 1.55 1.531 1.49 1.48 1.32 1.70%
Adjusted Per Share Value based on latest NOSH - 400,372
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.41 4.52 4.36 4.31 4.11 3.43 3.40 4.42%
EPS 1.70 -4.09 2.49 3.65 4.18 8.16 1.60 1.01%
DPS 1.53 1.53 1.53 1.53 1.53 1.36 1.27 3.14%
NAPS 0.8276 0.8265 0.878 0.8672 0.8444 0.67 0.5983 5.55%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.56 1.52 1.49 1.50 1.46 1.32 1.35 -
P/RPS 20.03 19.07 19.35 19.74 20.13 17.41 17.99 1.80%
P/EPS 52.00 -21.05 33.94 23.29 19.81 7.32 38.14 5.29%
EY 1.92 -4.75 2.95 4.29 5.05 13.66 2.62 -5.04%
DY 1.73 1.78 1.81 1.80 1.85 2.27 2.07 -2.94%
P/NAPS 1.07 1.04 0.96 0.98 0.98 0.89 1.02 0.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 17/02/16 13/02/15 12/02/14 05/02/13 13/02/12 17/02/11 -
Price 1.63 1.52 1.51 1.51 1.47 1.35 1.32 -
P/RPS 20.93 19.07 19.61 19.87 20.26 17.81 17.59 2.93%
P/EPS 54.33 -21.05 34.40 23.45 19.95 7.49 37.29 6.46%
EY 1.84 -4.75 2.91 4.26 5.01 13.36 2.68 -6.06%
DY 1.66 1.78 1.79 1.79 1.84 2.22 2.12 -3.99%
P/NAPS 1.12 1.04 0.97 0.99 0.99 0.91 1.00 1.90%

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