[HEKTAR] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -916.45%
YoY- -94.86%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 27,534 27,892 24,979 29,819 34,866 33,881 33,441 -3.18%
PBT 28,710 44,173 -41,001 -37,185 9,216 2,631 12,083 15.50%
Tax -2,638 -3,349 3,035 249 -28,171 0 0 -
NP 26,072 40,824 -37,966 -36,936 -18,955 2,631 12,083 13.66%
-
NP to SH 26,072 40,824 -37,966 -36,936 -18,955 2,631 12,083 13.66%
-
Tax Rate 9.19% 7.58% - - 305.67% 0.00% 0.00% -
Total Cost 1,462 -12,932 62,945 66,755 53,821 31,250 21,358 -36.02%
-
Net Worth 672,755 597,982 547,981 576,341 609,417 635,333 648,869 0.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 13,372 24,976 11,922 4,157 9,239 10,671 15,244 -2.15%
Div Payout % 51.29% 61.18% 0.00% 0.00% 0.00% 405.60% 126.17% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 672,755 597,982 547,981 576,341 609,417 635,333 648,869 0.60%
NOSH 581,415 471,260 471,260 461,960 461,960 461,960 461,960 3.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 94.69% 146.36% -151.99% -123.87% -54.37% 7.77% 36.13% -
ROE 3.88% 6.83% -6.93% -6.41% -3.11% 0.41% 1.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.74 5.92 5.30 6.45 7.55 7.33 7.24 -6.81%
EPS 5.22 8.66 -8.21 -8.00 -4.10 0.57 2.62 12.16%
DPS 2.30 5.30 2.53 0.90 2.00 2.31 3.30 -5.83%
NAPS 1.1571 1.2689 1.1628 1.2476 1.3192 1.3753 1.4046 -3.17%
Adjusted Per Share Value based on latest NOSH - 461,960
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.88 3.93 3.52 4.20 4.92 4.78 4.71 -3.17%
EPS 3.68 5.76 -5.35 -5.21 -2.67 0.37 1.70 13.72%
DPS 1.89 3.52 1.68 0.59 1.30 1.50 2.15 -2.12%
NAPS 0.9485 0.8431 0.7726 0.8126 0.8592 0.8957 0.9148 0.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.65 0.70 0.505 0.63 0.99 1.11 1.30 -
P/RPS 13.73 11.83 9.53 9.76 13.12 15.13 17.96 -4.37%
P/EPS 14.50 8.08 -6.27 -7.88 -24.13 194.90 49.70 -18.55%
EY 6.90 12.38 -15.95 -12.69 -4.14 0.51 2.01 22.81%
DY 3.54 7.57 5.01 1.43 2.02 2.08 2.54 5.68%
P/NAPS 0.56 0.55 0.43 0.50 0.75 0.81 0.93 -8.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 25/02/22 25/02/21 26/02/20 28/02/19 12/02/18 -
Price 0.63 0.685 0.455 0.63 0.97 1.12 1.21 -
P/RPS 13.30 11.57 8.58 9.76 12.85 15.27 16.72 -3.74%
P/EPS 14.05 7.91 -5.65 -7.88 -23.64 196.65 46.26 -18.00%
EY 7.12 12.65 -17.71 -12.69 -4.23 0.51 2.16 21.98%
DY 3.65 7.74 5.56 1.43 2.06 2.06 2.73 4.95%
P/NAPS 0.54 0.54 0.39 0.50 0.74 0.81 0.86 -7.45%

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