[HEKTAR] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

11-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -0.91%

YoY- -23.74%

Quarter Report

Hektar_090630_2Q09_Quarterly.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	97,048	93,318	89,308	88,041	76,347	41,646	18.41%
YoY %	4.00%	4.49%	1.44%	15.32%	83.32%	-	-
Horiz. %	233.03%	224.07%	214.45%	211.40%	183.32%	100.00%	-
PBT	86,309	40,419	38,328	60,194	78,934	19,728	34.29%
YoY %	113.54%	5.46%	-36.33%	-23.74%	300.11%	-	-
Horiz. %	437.49%	204.88%	194.28%	305.12%	400.11%	100.00%	-
Tax	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP	86,309	40,419	38,328	60,194	78,934	19,728	34.29%
YoY %	113.54%	5.46%	-36.33%	-23.74%	300.11%	-	-
Horiz. %	437.49%	204.88%	194.28%	305.12%	400.11%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	86,309	40,419	38,328	60,194	78,934	19,728	34.29%
YoY %	113.54%	5.46%	-36.33%	-23.74%	300.11%	-	-
Horiz. %	437.49%	204.88%	194.28%	305.12%	400.11%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Total Cost	10,739	52,899	50,980	27,847	-2,587	21,918	-13.28%
YoY %	-79.70%	3.76%	83.07%	1,176.42%	-111.80%	-	-
Horiz. %	49.00%	241.35%	232.59%	127.05%	-11.80%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	476,697	422,130	409,978	404,156	377,111	332,676	7.45%
YoY %	12.93%	2.96%	1.44%	7.17%	13.36%	-	-
Horiz. %	143.29%	126.89%	123.24%	121.49%	113.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	34,247	32,962	33,595	32,622	34,282	15,371	17.35%
YoY %	3.90%	-1.88%	2.98%	-4.84%	123.03%	-	-
Horiz. %	222.80%	214.44%	218.56%	212.23%	223.03%	100.00%	-
Div Payout %	39.68%	81.55%	87.65%	54.19%	43.43%	77.92%	-
YoY %	-51.34%	-6.96%	61.75%	24.78%	-44.26%	-	-
Horiz. %	50.92%	104.66%	112.49%	69.55%	55.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	476,697	422,130	409,978	404,156	377,111	332,676	7.45%
YoY %	12.93%	2.96%	1.44%	7.17%	13.36%	-	-
Horiz. %	143.29%	126.89%	123.24%	121.49%	113.36%	100.00%	-
NOSH	319,931	319,795	320,421	319,566	319,965	320,188	-0.01%
YoY %	0.04%	-0.20%	0.27%	-0.12%	-0.07%	-	-
Horiz. %	99.92%	99.88%	100.07%	99.81%	99.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	88.93%	43.31%	42.92%	68.37%	103.39%	47.37%	-
YoY %	105.33%	0.91%	-37.22%	-33.87%	118.26%	-	-
Horiz. %	187.73%	91.43%	90.61%	144.33%	218.26%	100.00%	-
ROE	18.11%	9.57%	9.35%	14.89%	20.93%	5.93%	-
YoY %	89.24%	2.35%	-37.21%	-28.86%	252.95%	-	-
Horiz. %	305.40%	161.38%	157.67%	251.10%	352.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	30.33	29.18	27.87	27.55	23.86	13.01	18.42%
YoY %	3.94%	4.70%	1.16%	15.47%	83.40%	-	-
Horiz. %	233.13%	224.29%	214.22%	211.76%	183.40%	100.00%	-
EPS	26.98	12.64	11.96	18.84	24.67	6.16	34.32%
YoY %	113.45%	5.69%	-36.52%	-23.63%	300.49%	-	-
Horiz. %	437.99%	205.19%	194.16%	305.84%	400.49%	100.00%	-
DPS	10.70	10.30	10.50	10.20	10.71	4.80	17.36%
YoY %	3.88%	-1.90%	2.94%	-4.76%	123.13%	-	-
Horiz. %	222.92%	214.58%	218.75%	212.50%	223.13%	100.00%	-
NAPS	1.49	1.32	1.2795	1.2647	1.1786	1.039	7.46%
YoY %	12.88%	3.17%	1.17%	7.31%	13.44%	-	-
Horiz. %	143.41%	127.05%	123.15%	121.72%	113.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 319,566
RPS	13.73	13.20	12.64	12.46	10.80	5.89	18.42%
YoY %	4.02%	4.43%	1.44%	15.37%	83.36%	-	-
Horiz. %	233.11%	224.11%	214.60%	211.54%	183.36%	100.00%	-
EPS	12.21	5.72	5.42	8.52	11.17	2.79	34.30%
YoY %	113.46%	5.54%	-36.38%	-23.72%	300.36%	-	-
Horiz. %	437.63%	205.02%	194.27%	305.38%	400.36%	100.00%	-
DPS	4.85	4.66	4.75	4.62	4.85	2.17	17.43%
YoY %	4.08%	-1.89%	2.81%	-4.74%	123.50%	-	-
Horiz. %	223.50%	214.75%	218.89%	212.90%	223.50%	100.00%	-
NAPS	0.6744	0.5972	0.58	0.5718	0.5335	0.4707	7.44%
YoY %	12.93%	2.97%	1.43%	7.18%	13.34%	-	-
Horiz. %	143.28%	126.87%	123.22%	121.48%	113.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-	-
Price	1.38	1.35	1.24	0.90	1.30	0.00	-
P/RPS	4.55	4.63	4.45	3.27	5.45	0.00	-
YoY %	-1.73%	4.04%	36.09%	-40.00%	0.00%	-	-
Horiz. %	83.49%	84.95%	81.65%	60.00%	100.00%	-	-
P/EPS	5.12	10.68	10.37	4.78	5.27	0.00	-
YoY %	-52.06%	2.99%	116.95%	-9.30%	0.00%	-	-
Horiz. %	97.15%	202.66%	196.77%	90.70%	100.00%	-	-
EY	19.55	9.36	9.65	20.93	18.98	0.00	-
YoY %	108.87%	-3.01%	-53.89%	10.27%	0.00%	-	-
Horiz. %	103.00%	49.32%	50.84%	110.27%	100.00%	-	-
DY	7.75	7.63	8.47	11.33	8.24	0.00	-
YoY %	1.57%	-9.92%	-25.24%	37.50%	0.00%	-	-
Horiz. %	94.05%	92.60%	102.79%	137.50%	100.00%	-	-
P/NAPS	0.93	1.02	0.97	0.71	1.10	0.00	-
YoY %	-8.82%	5.15%	36.62%	-35.45%	0.00%	-	-
Horiz. %	84.55%	92.73%	88.18%	64.55%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	10/08/12	17/08/11	04/08/10	11/08/09	13/08/08	-	-
Price	1.47	1.31	1.27	1.09	1.04	0.00	-
P/RPS	4.85	4.49	4.56	3.96	4.36	0.00	-
YoY %	8.02%	-1.54%	15.15%	-9.17%	0.00%	-	-
Horiz. %	111.24%	102.98%	104.59%	90.83%	100.00%	-	-
P/EPS	5.45	10.36	10.62	5.79	4.22	0.00	-
YoY %	-47.39%	-2.45%	83.42%	37.20%	0.00%	-	-
Horiz. %	129.15%	245.50%	251.66%	137.20%	100.00%	-	-
EY	18.35	9.65	9.42	17.28	23.72	0.00	-
YoY %	90.16%	2.44%	-45.49%	-27.15%	0.00%	-	-
Horiz. %	77.36%	40.68%	39.71%	72.85%	100.00%	-	-
DY	7.28	7.86	8.27	9.36	10.30	0.00	-
YoY %	-7.38%	-4.96%	-11.65%	-9.13%	0.00%	-	-
Horiz. %	70.68%	76.31%	80.29%	90.87%	100.00%	-	-
P/NAPS	0.99	0.99	0.99	0.86	0.88	0.00	-
YoY %	0.00%	0.00%	15.12%	-2.27%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	97.73%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos