[HEKTAR] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.14%
YoY- 113.54%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 123,811 120,870 118,871 97,048 93,318 89,308 88,041 5.84%
PBT 51,408 58,828 62,453 86,309 40,419 38,328 60,194 -2.59%
Tax 0 0 0 0 0 0 0 -
NP 51,408 58,828 62,453 86,309 40,419 38,328 60,194 -2.59%
-
NP to SH 51,408 58,828 62,453 86,309 40,419 38,328 60,194 -2.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 72,403 62,042 56,418 10,739 52,899 50,980 27,847 17.25%
-
Net Worth 623,701 615,062 596,717 476,697 422,130 409,978 404,156 7.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 42,076 42,088 42,064 34,247 32,962 33,595 32,622 4.33%
Div Payout % 81.85% 71.55% 67.35% 39.68% 81.55% 87.65% 54.19% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 623,701 615,062 596,717 476,697 422,130 409,978 404,156 7.49%
NOSH 400,810 401,293 400,481 319,931 319,795 320,421 319,566 3.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 41.52% 48.67% 52.54% 88.93% 43.31% 42.92% 68.37% -
ROE 8.24% 9.56% 10.47% 18.11% 9.57% 9.35% 14.89% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.89 30.12 29.68 30.33 29.18 27.87 27.55 1.92%
EPS 12.83 14.66 15.59 26.98 12.64 11.96 18.84 -6.19%
DPS 10.50 10.50 10.50 10.70 10.30 10.50 10.20 0.48%
NAPS 1.5561 1.5327 1.49 1.49 1.32 1.2795 1.2647 3.51%
Adjusted Per Share Value based on latest NOSH - 319,931
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.52 17.10 16.82 13.73 13.20 12.64 12.46 5.84%
EPS 7.27 8.32 8.84 12.21 5.72 5.42 8.52 -2.60%
DPS 5.95 5.95 5.95 4.85 4.66 4.75 4.62 4.30%
NAPS 0.8824 0.8702 0.8442 0.6744 0.5972 0.58 0.5718 7.49%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.50 1.51 1.57 1.38 1.35 1.24 0.90 -
P/RPS 4.86 5.01 5.29 4.55 4.63 4.45 3.27 6.82%
P/EPS 11.69 10.30 10.07 5.12 10.68 10.37 4.78 16.06%
EY 8.55 9.71 9.93 19.55 9.36 9.65 20.93 -13.85%
DY 7.00 6.95 6.69 7.75 7.63 8.47 11.33 -7.70%
P/NAPS 0.96 0.99 1.05 0.93 1.02 0.97 0.71 5.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 14/08/14 - 10/08/12 17/08/11 04/08/10 11/08/09 -
Price 1.48 1.51 0.00 1.47 1.31 1.27 1.09 -
P/RPS 4.79 5.01 0.00 4.85 4.49 4.56 3.96 3.22%
P/EPS 11.54 10.30 0.00 5.45 10.36 10.62 5.79 12.17%
EY 8.67 9.71 0.00 18.35 9.65 9.42 17.28 -10.85%
DY 7.09 6.95 0.00 7.28 7.86 8.27 9.36 -4.52%
P/NAPS 0.95 0.99 0.00 0.99 0.99 0.99 0.86 1.67%

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