[HEKTAR] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.37%
YoY- 12.91%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 117,275 98,934 107,206 134,455 134,497 128,646 123,825 -0.90%
PBT 73,460 -24,279 -24,642 37,775 31,366 33,751 42,074 9.72%
Tax -3,349 3,035 249 -28,171 0 0 0 -
NP 70,111 -21,244 -24,393 9,604 31,366 33,751 42,074 8.87%
-
NP to SH 70,111 -21,244 -24,393 9,604 31,366 33,751 42,074 8.87%
-
Tax Rate 4.56% - - 74.58% 0.00% 0.00% 0.00% -
Total Cost 47,164 120,178 131,599 124,851 103,131 94,895 81,751 -8.75%
-
Net Worth 600,091 549,772 578,697 607,246 633,578 643,787 584,696 0.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 37,700 11,922 4,157 34,046 39,913 41,895 40,872 -1.33%
Div Payout % 53.77% 0.00% 0.00% 354.50% 127.25% 124.13% 97.15% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 600,091 549,772 578,697 607,246 633,578 643,787 584,696 0.43%
NOSH 498,787 471,260 461,960 461,960 461,960 461,960 400,916 3.70%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 59.78% -21.47% -22.75% 7.14% 23.32% 26.24% 33.98% -
ROE 11.68% -3.86% -4.22% 1.58% 4.95% 5.24% 7.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.51 20.99 23.21 29.11 29.11 27.85 30.89 -4.44%
EPS 14.06 -4.51 -5.28 2.08 6.79 7.31 10.49 5.00%
DPS 7.56 2.53 0.90 7.37 8.64 9.07 10.20 -4.86%
NAPS 1.2031 1.1666 1.2527 1.3145 1.3715 1.3936 1.4584 -3.15%
Adjusted Per Share Value based on latest NOSH - 471,260
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.59 14.00 15.17 19.02 19.03 18.20 17.52 -0.90%
EPS 9.92 -3.01 -3.45 1.36 4.44 4.78 5.95 8.88%
DPS 5.33 1.69 0.59 4.82 5.65 5.93 5.78 -1.34%
NAPS 0.849 0.7778 0.8187 0.8591 0.8964 0.9108 0.8272 0.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.685 0.505 0.60 0.69 1.14 1.18 1.63 -
P/RPS 2.91 2.41 2.59 2.37 3.92 4.24 5.28 -9.44%
P/EPS 4.87 -11.20 -11.36 33.19 16.79 16.15 15.53 -17.56%
EY 20.52 -8.93 -8.80 3.01 5.96 6.19 6.44 21.29%
DY 11.03 5.01 1.50 10.68 7.58 7.69 6.26 9.89%
P/NAPS 0.57 0.43 0.48 0.52 0.83 0.85 1.12 -10.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 23/05/22 24/05/21 22/05/20 23/05/19 21/05/18 23/05/17 -
Price 0.67 0.49 0.575 0.70 1.13 1.22 1.55 -
P/RPS 2.85 2.33 2.48 2.41 3.88 4.38 5.02 -8.99%
P/EPS 4.77 -10.87 -10.89 33.67 16.64 16.70 14.77 -17.16%
EY 20.98 -9.20 -9.18 2.97 6.01 5.99 6.77 20.73%
DY 11.28 5.16 1.57 10.53 7.65 7.43 6.58 9.39%
P/NAPS 0.56 0.42 0.46 0.53 0.82 0.88 1.06 -10.08%

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