[HEKTAR] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.98%
YoY- -28.75%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 125,904 123,025 120,333 114,623 95,997 92,258 88,960 5.95%
PBT 4,372 51,021 58,164 61,587 86,433 40,149 38,048 -30.25%
Tax 0 0 0 0 0 0 0 -
NP 4,372 51,021 58,164 61,587 86,433 40,149 38,048 -30.25%
-
NP to SH 4,372 51,021 58,164 61,587 86,433 40,149 38,048 -30.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 121,532 72,004 62,169 53,036 9,564 52,109 50,912 15.59%
-
Net Worth 584,780 621,688 613,153 597,079 476,652 422,018 407,872 6.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 42,060 42,089 42,067 39,968 33,923 32,977 33,254 3.98%
Div Payout % 962.05% 82.49% 72.33% 64.90% 39.25% 82.14% 87.40% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 584,780 621,688 613,153 597,079 476,652 422,018 407,872 6.18%
NOSH 400,973 400,469 400,727 400,724 319,901 319,710 319,649 3.84%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.47% 41.47% 48.34% 53.73% 90.04% 43.52% 42.77% -
ROE 0.75% 8.21% 9.49% 10.31% 18.13% 9.51% 9.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.40 30.72 30.03 28.60 30.01 28.86 27.83 2.03%
EPS 1.09 12.74 14.51 15.37 27.02 12.56 11.90 -32.83%
DPS 10.50 10.50 10.50 9.97 10.60 10.30 10.40 0.15%
NAPS 1.4584 1.5524 1.5301 1.49 1.49 1.32 1.276 2.24%
Adjusted Per Share Value based on latest NOSH - 400,724
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.75 17.34 16.97 16.16 13.53 13.01 12.54 5.95%
EPS 0.62 7.19 8.20 8.68 12.19 5.66 5.36 -30.17%
DPS 5.93 5.93 5.93 5.63 4.78 4.65 4.69 3.98%
NAPS 0.8245 0.8765 0.8645 0.8418 0.672 0.595 0.575 6.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.51 1.51 1.51 1.50 1.37 1.30 1.23 -
P/RPS 4.81 4.92 5.03 5.24 4.57 4.51 4.42 1.41%
P/EPS 138.49 11.85 10.40 9.76 5.07 10.35 10.33 54.06%
EY 0.72 8.44 9.61 10.25 19.72 9.66 9.68 -35.12%
DY 6.95 6.95 6.95 6.65 7.74 7.92 8.46 -3.22%
P/NAPS 1.04 0.97 0.99 1.01 0.92 0.98 0.96 1.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 15/05/15 06/05/14 - 25/05/12 11/05/11 05/05/10 -
Price 1.51 1.52 1.51 0.00 1.40 1.37 1.24 -
P/RPS 4.81 4.95 5.03 0.00 4.67 4.75 4.46 1.26%
P/EPS 138.49 11.93 10.40 0.00 5.18 10.91 10.42 53.84%
EY 0.72 8.38 9.61 0.00 19.30 9.17 9.60 -35.03%
DY 6.95 6.91 6.95 0.00 7.57 7.52 8.39 -3.08%
P/NAPS 1.04 0.98 0.99 0.00 0.94 1.04 0.97 1.16%

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