[HEKTAR] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.51%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 125,512 121,991 120,234 103,232 94,881 91,933 87,713 6.15%
PBT 4,759 50,387 58,765 58,470 86,651 40,243 37,137 -28.98%
Tax 0 0 0 0 0 0 0 -
NP 4,759 50,387 58,765 58,470 86,651 40,243 37,137 -28.98%
-
NP to SH 4,759 50,387 58,765 58,470 86,651 40,243 37,137 -28.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 120,753 71,604 61,469 44,762 8,230 51,690 50,576 15.60%
-
Net Worth 584,207 620,564 612,970 596,808 473,550 422,884 406,399 6.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 42,047 42,095 42,067 35,766 33,599 32,976 32,948 4.14%
Div Payout % 883.54% 83.55% 71.59% 61.17% 38.78% 81.94% 88.72% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 584,207 620,564 612,970 596,808 473,550 422,884 406,399 6.23%
NOSH 400,526 400,364 400,372 400,542 319,966 320,367 320,100 3.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.79% 41.30% 48.88% 56.64% 91.33% 43.77% 42.34% -
ROE 0.81% 8.12% 9.59% 9.80% 18.30% 9.52% 9.14% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.34 30.47 30.03 25.77 29.65 28.70 27.40 2.26%
EPS 1.19 12.59 14.68 14.60 27.08 12.56 11.60 -31.56%
DPS 10.50 10.50 10.50 8.93 10.50 10.30 10.30 0.32%
NAPS 1.4586 1.55 1.531 1.49 1.48 1.32 1.2696 2.33%
Adjusted Per Share Value based on latest NOSH - 400,542
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.76 17.26 17.01 14.61 13.42 13.01 12.41 6.15%
EPS 0.67 7.13 8.31 8.27 12.26 5.69 5.25 -29.03%
DPS 5.95 5.96 5.95 5.06 4.75 4.67 4.66 4.15%
NAPS 0.8265 0.878 0.8672 0.8444 0.67 0.5983 0.575 6.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.52 1.49 1.50 1.46 1.32 1.35 1.12 -
P/RPS 4.85 4.89 4.99 5.66 4.45 4.70 4.09 2.87%
P/EPS 127.93 11.84 10.22 10.00 4.87 10.75 9.65 53.81%
EY 0.78 8.45 9.79 10.00 20.52 9.30 10.36 -35.00%
DY 6.91 7.05 7.00 6.12 7.95 7.63 9.20 -4.65%
P/NAPS 1.04 0.96 0.98 0.98 0.89 1.02 0.88 2.82%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 13/02/15 12/02/14 05/02/13 13/02/12 17/02/11 02/02/10 -
Price 1.52 1.51 1.51 1.47 1.35 1.32 1.15 -
P/RPS 4.85 4.96 5.03 5.70 4.55 4.60 4.20 2.42%
P/EPS 127.93 12.00 10.29 10.07 4.98 10.51 9.91 53.13%
EY 0.78 8.33 9.72 9.93 20.06 9.52 10.09 -34.71%
DY 6.91 6.95 6.95 6.07 7.78 7.80 8.96 -4.23%
P/NAPS 1.04 0.97 0.99 0.99 0.91 1.00 0.91 2.24%

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