[HEKTAR] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -80.64%

YoY- -93.87%

Quarter Report

Q2 20 Bursa Submission 26.8.20R1.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	115,110	102,596	108,315	124,318	135,387	131,707	123,671	-1.18%
YoY %	12.20%	-5.28%	-12.87%	-8.18%	2.79%	6.50%	-	-
Horiz. %	93.08%	82.96%	87.58%	100.52%	109.47%	106.50%	100.00%	-
PBT	73,840	-19,279	-24,565	30,030	30,339	33,525	42,142	9.79%
YoY %	483.01%	21.52%	-181.80%	-1.02%	-9.50%	-20.45%	-	-
Horiz. %	175.22%	-45.75%	-58.29%	71.26%	71.99%	79.55%	100.00%	-
Tax	-3,349	3,035	249	-28,171	0	0	0	-
YoY %	-210.35%	1,118.88%	100.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	11.89%	-10.77%	-0.88%	100.00%	-	-	-	-
NP	70,491	-16,244	-24,316	1,859	30,339	33,525	42,142	8.94%
YoY %	533.95%	33.20%	-1,408.02%	-93.87%	-9.50%	-20.45%	-	-
Horiz. %	167.27%	-38.55%	-57.70%	4.41%	71.99%	79.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,491	-16,244	-24,316	1,859	30,339	33,525	42,142	8.94%
YoY %	533.95%	33.20%	-1,408.02%	-93.87%	-9.50%	-20.45%	-	-
Horiz. %	167.27%	-38.55%	-57.70%	4.41%	71.99%	79.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.54%	-	-	93.81%	0.00%	0.00%	0.00%	-
YoY %	0.00%	-	-	0.00%	0.00%	0.00%	-	-
Horiz. %	4.84%	-	-	100.00%	-	-	-	-
Total Cost	44,619	118,840	132,631	122,459	105,048	98,182	81,529	-9.55%
YoY %	-62.45%	-10.40%	8.31%	16.57%	6.99%	20.43%	-	-
Horiz. %	54.73%	145.76%	162.68%	150.20%	128.85%	120.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,024	556,369	580,314	608,771	633,901	643,464	585,588	0.60%
YoY %	9.10%	-4.13%	-4.67%	-3.96%	-1.49%	9.88%	-	-
Horiz. %	103.66%	95.01%	99.10%	103.96%	108.25%	109.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	38,444	24,646	4,157	24,807	38,527	36,494	46,469	-3.10%
YoY %	55.98%	492.88%	-83.24%	-35.61%	5.57%	-21.47%	-	-
Horiz. %	82.73%	53.04%	8.95%	53.38%	82.91%	78.53%	100.00%	-
Div Payout %	54.54%	0.00%	0.00%	1,334.44%	126.99%	108.86%	110.27%	-
YoY %	0.00%	0.00%	0.00%	950.82%	16.65%	-1.28%	-	-
Horiz. %	49.46%	0.00%	0.00%	1,210.16%	115.16%	98.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	607,024	556,369	580,314	608,771	633,901	643,464	585,588	0.60%
YoY %	9.10%	-4.13%	-4.67%	-3.96%	-1.49%	9.88%	-	-
Horiz. %	103.66%	95.01%	99.10%	103.96%	108.25%	109.88%	100.00%	-
NOSH	498,787	471,260	461,960	461,960	461,960	461,960	400,648	3.71%
YoY %	5.84%	2.01%	0.00%	0.00%	0.00%	15.30%	-	-
Horiz. %	124.50%	117.62%	115.30%	115.30%	115.30%	115.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	61.24%	-15.83%	-22.45%	1.50%	22.41%	25.45%	34.08%	-
YoY %	486.86%	29.49%	-1,596.67%	-93.31%	-11.94%	-25.32%	-	-
Horiz. %	179.69%	-46.45%	-65.87%	4.40%	65.76%	74.68%	100.00%	-
ROE	11.61%	-2.92%	-4.19%	0.31%	4.79%	5.21%	7.20%	-
YoY %	497.60%	30.31%	-1,451.61%	-93.53%	-8.06%	-27.64%	-	-
Horiz. %	161.25%	-40.56%	-58.19%	4.31%	66.53%	72.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	23.08	21.77	23.45	26.91	29.31	28.51	30.87	-4.72%
YoY %	6.02%	-7.16%	-12.86%	-8.19%	2.81%	-7.64%	-	-
Horiz. %	74.77%	70.52%	75.96%	87.17%	94.95%	92.36%	100.00%	-
EPS	14.13	-3.45	-5.26	0.40	6.57	7.26	10.52	5.03%
YoY %	509.57%	34.41%	-1,415.00%	-93.91%	-9.50%	-30.99%	-	-
Horiz. %	134.32%	-32.79%	-50.00%	3.80%	62.45%	69.01%	100.00%	-
DPS	7.71	5.23	0.90	5.37	8.34	7.90	11.60	-6.57%
YoY %	47.42%	481.11%	-83.24%	-35.61%	5.57%	-31.90%	-	-
Horiz. %	66.47%	45.09%	7.76%	46.29%	71.90%	68.10%	100.00%	-
NAPS	1.217	1.1806	1.2562	1.3178	1.3722	1.3929	1.4616	-3.00%
YoY %	3.08%	-6.02%	-4.67%	-3.96%	-1.49%	-4.70%	-	-
Horiz. %	83.26%	80.77%	85.95%	90.16%	93.88%	95.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 461,960
RPS	16.23	14.46	15.27	17.53	19.09	18.57	17.44	-1.19%
YoY %	12.24%	-5.30%	-12.89%	-8.17%	2.80%	6.48%	-	-
Horiz. %	93.06%	82.91%	87.56%	100.52%	109.46%	106.48%	100.00%	-
EPS	9.94	-2.29	-3.43	0.26	4.28	4.73	5.94	8.95%
YoY %	534.06%	33.24%	-1,419.23%	-93.93%	-9.51%	-20.37%	-	-
Horiz. %	167.34%	-38.55%	-57.74%	4.38%	72.05%	79.63%	100.00%	-
DPS	5.42	3.47	0.59	3.50	5.43	5.15	6.55	-3.10%
YoY %	56.20%	488.14%	-83.14%	-35.54%	5.44%	-21.37%	-	-
Horiz. %	82.75%	52.98%	9.01%	53.44%	82.90%	78.63%	100.00%	-
NAPS	0.8558	0.7844	0.8182	0.8583	0.8937	0.9072	0.8256	0.60%
YoY %	9.10%	-4.13%	-4.67%	-3.96%	-1.49%	9.88%	-	-
Horiz. %	103.66%	95.01%	99.10%	103.96%	108.25%	109.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.675	0.58	0.60	0.65	1.03	1.22	1.36	-
P/RPS	2.92	2.66	2.56	2.42	3.51	4.28	4.41	-6.63%
YoY %	9.77%	3.91%	5.79%	-31.05%	-17.99%	-2.95%	-	-
Horiz. %	66.21%	60.32%	58.05%	54.88%	79.59%	97.05%	100.00%	-
P/EPS	4.78	-16.83	-11.40	161.52	15.68	16.81	12.93	-15.27%
YoY %	128.40%	-47.63%	-107.06%	930.10%	-6.72%	30.01%	-	-
Horiz. %	36.97%	-130.16%	-88.17%	1,249.19%	121.27%	130.01%	100.00%	-
EY	20.94	-5.94	-8.77	0.62	6.38	5.95	7.73	18.05%
YoY %	452.53%	32.27%	-1,514.52%	-90.28%	7.23%	-23.03%	-	-
Horiz. %	270.89%	-76.84%	-113.45%	8.02%	82.54%	76.97%	100.00%	-
DY	11.42	9.02	1.50	8.26	8.10	6.48	8.53	4.98%
YoY %	26.61%	501.33%	-81.84%	1.98%	25.00%	-24.03%	-	-
Horiz. %	133.88%	105.74%	17.58%	96.83%	94.96%	75.97%	100.00%	-
P/NAPS	0.55	0.49	0.48	0.49	0.75	0.88	0.93	-8.37%
YoY %	12.24%	2.08%	-2.04%	-34.67%	-14.77%	-5.38%	-	-
Horiz. %	59.14%	52.69%	51.61%	52.69%	80.65%	94.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	26/08/22	26/08/21	26/08/20	28/08/19	16/08/18	08/08/17	-
Price	0.625	0.61	0.60	0.575	0.995	1.26	1.28	-
P/RPS	2.71	2.80	2.56	2.14	3.40	4.42	4.15	-6.85%
YoY %	-3.21%	9.38%	19.63%	-37.06%	-23.08%	6.51%	-	-
Horiz. %	65.30%	67.47%	61.69%	51.57%	81.93%	106.51%	100.00%	-
P/EPS	4.42	-17.70	-11.40	142.89	15.15	17.36	12.17	-15.52%
YoY %	124.97%	-55.26%	-107.98%	843.17%	-12.73%	42.65%	-	-
Horiz. %	36.32%	-145.44%	-93.67%	1,174.12%	124.49%	142.65%	100.00%	-
EY	22.61	-5.65	-8.77	0.70	6.60	5.76	8.22	18.35%
YoY %	500.18%	35.58%	-1,352.86%	-89.39%	14.58%	-29.93%	-	-
Horiz. %	275.06%	-68.73%	-106.69%	8.52%	80.29%	70.07%	100.00%	-
DY	12.33	8.57	1.50	9.34	8.38	6.27	9.06	5.26%
YoY %	43.87%	471.33%	-83.94%	11.46%	33.65%	-30.79%	-	-
Horiz. %	136.09%	94.59%	16.56%	103.09%	92.49%	69.21%	100.00%	-
P/NAPS	0.51	0.52	0.48	0.44	0.73	0.90	0.88	-8.68%
YoY %	-1.92%	8.33%	9.09%	-39.73%	-18.89%	2.27%	-	-
Horiz. %	57.95%	59.09%	54.55%	50.00%	82.95%	102.27%	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