[HEKTAR] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.6%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 120,234 103,232 94,881 91,933 87,713 84,092 78,324 7.39%
PBT 58,765 58,470 86,651 40,243 37,137 60,353 80,525 -5.11%
Tax 0 0 0 0 0 0 0 -
NP 58,765 58,470 86,651 40,243 37,137 60,353 80,525 -5.11%
-
NP to SH 58,765 58,470 86,651 40,243 37,137 60,353 80,525 -5.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,469 44,762 8,230 51,690 50,576 23,739 -2,201 -
-
Net Worth 612,970 596,808 473,550 422,884 406,399 401,951 374,493 8.55%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 42,067 35,766 33,599 32,976 32,948 32,621 34,299 3.45%
Div Payout % 71.59% 61.17% 38.78% 81.94% 88.72% 54.05% 42.60% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 612,970 596,808 473,550 422,884 406,399 401,951 374,493 8.55%
NOSH 400,372 400,542 319,966 320,367 320,100 319,872 320,080 3.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 48.88% 56.64% 91.33% 43.77% 42.34% 71.77% 102.81% -
ROE 9.59% 9.80% 18.30% 9.52% 9.14% 15.01% 21.50% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.03 25.77 29.65 28.70 27.40 26.29 24.47 3.46%
EPS 14.68 14.60 27.08 12.56 11.60 18.87 25.16 -8.58%
DPS 10.50 8.93 10.50 10.30 10.30 10.20 10.71 -0.32%
NAPS 1.531 1.49 1.48 1.32 1.2696 1.2566 1.17 4.57%
Adjusted Per Share Value based on latest NOSH - 320,367
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.01 14.61 13.42 13.01 12.41 11.90 11.08 7.39%
EPS 8.31 8.27 12.26 5.69 5.25 8.54 11.39 -5.11%
DPS 5.95 5.06 4.75 4.67 4.66 4.62 4.85 3.46%
NAPS 0.8672 0.8444 0.67 0.5983 0.575 0.5687 0.5298 8.55%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.50 1.46 1.32 1.35 1.12 0.77 1.51 -
P/RPS 4.99 5.66 4.45 4.70 4.09 2.93 6.17 -3.47%
P/EPS 10.22 10.00 4.87 10.75 9.65 4.08 6.00 9.27%
EY 9.79 10.00 20.52 9.30 10.36 24.50 16.66 -8.47%
DY 7.00 6.12 7.95 7.63 9.20 13.25 7.09 -0.21%
P/NAPS 0.98 0.98 0.89 1.02 0.88 0.61 1.29 -4.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 05/02/13 13/02/12 17/02/11 02/02/10 04/02/09 04/02/08 -
Price 1.51 1.47 1.35 1.32 1.15 0.89 1.45 -
P/RPS 5.03 5.70 4.55 4.60 4.20 3.39 5.93 -2.70%
P/EPS 10.29 10.07 4.98 10.51 9.91 4.72 5.76 10.14%
EY 9.72 9.93 20.06 9.52 10.09 21.20 17.35 -9.19%
DY 6.95 6.07 7.78 7.80 8.96 11.46 7.39 -1.01%
P/NAPS 0.99 0.99 0.91 1.00 0.91 0.71 1.24 -3.67%

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