[HEKTAR] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.25%
YoY- 115.28%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 120,333 114,623 108,854 95,997 92,258 88,960 87,079 6.67%
PBT 58,164 61,587 59,805 86,433 40,149 38,048 60,749 -0.86%
Tax 0 0 0 0 0 0 0 -
NP 58,164 61,587 59,805 86,433 40,149 38,048 60,749 -0.86%
-
NP to SH 58,164 61,587 59,805 86,433 40,149 38,048 60,749 -0.86%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,169 53,036 49,049 9,564 52,109 50,912 26,330 18.73%
-
Net Worth 613,153 597,079 0 476,652 422,018 407,872 403,817 8.70%
Dividend
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 42,067 39,968 37,867 33,923 32,977 33,254 32,631 5.20%
Div Payout % 72.33% 64.90% 63.32% 39.25% 82.14% 87.40% 53.72% -
Equity
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 613,153 597,079 0 476,652 422,018 407,872 403,817 8.70%
NOSH 400,727 400,724 400,724 319,901 319,710 319,649 320,210 4.58%
Ratio Analysis
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 48.34% 53.73% 54.94% 90.04% 43.52% 42.77% 69.76% -
ROE 9.49% 10.31% 0.00% 18.13% 9.51% 9.33% 15.04% -
Per Share
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.03 28.60 27.16 30.01 28.86 27.83 27.19 2.00%
EPS 14.51 15.37 14.92 27.02 12.56 11.90 18.97 -5.21%
DPS 10.50 9.97 9.45 10.60 10.30 10.40 10.20 0.58%
NAPS 1.5301 1.49 0.00 1.49 1.32 1.276 1.2611 3.94%
Adjusted Per Share Value based on latest NOSH - 319,901
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.02 16.22 15.40 13.58 13.05 12.59 12.32 6.67%
EPS 8.23 8.71 8.46 12.23 5.68 5.38 8.59 -0.85%
DPS 5.95 5.65 5.36 4.80 4.67 4.70 4.62 5.18%
NAPS 0.8675 0.8447 0.00 0.6744 0.5971 0.5771 0.5713 8.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.50 1.50 1.37 1.30 1.23 0.87 -
P/RPS 5.03 5.24 5.52 4.57 4.51 4.42 3.20 9.46%
P/EPS 10.40 9.76 10.05 5.07 10.35 10.33 4.59 17.76%
EY 9.61 10.25 9.95 19.72 9.66 9.68 21.81 -15.11%
DY 6.95 6.65 6.30 7.74 7.92 8.46 11.72 -9.91%
P/NAPS 0.99 1.01 0.00 0.92 0.98 0.96 0.69 7.48%
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/05/14 - - 25/05/12 11/05/11 05/05/10 18/05/09 -
Price 1.51 0.00 0.00 1.40 1.37 1.24 0.88 -
P/RPS 5.03 0.00 0.00 4.67 4.75 4.46 3.24 9.19%
P/EPS 10.40 0.00 0.00 5.18 10.91 10.42 4.64 17.50%
EY 9.61 0.00 0.00 19.30 9.17 9.60 21.56 -14.91%
DY 6.95 0.00 0.00 7.57 7.52 8.39 11.59 -9.71%
P/NAPS 0.99 0.00 0.00 0.94 1.04 0.97 0.70 7.17%

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