[HEKTAR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.79%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 60,371 30,177 120,235 89,803 59,735 30,078 30,078 74.44%
PBT 21,936 10,459 58,766 32,982 21,873 11,060 11,060 72.79%
Tax 0 0 0 0 0 0 0 -
NP 21,936 10,459 58,766 32,982 21,873 11,060 11,060 72.79%
-
NP to SH 21,936 10,459 58,766 32,982 21,873 11,060 11,060 72.79%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,435 19,718 61,469 56,821 37,862 19,018 19,018 75.40%
-
Net Worth 613,527 613,153 613,297 597,122 596,900 597,079 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div 20,815 10,418 42,061 31,258 20,831 10,418 10,418 73.81%
Div Payout % 94.89% 99.62% 71.57% 94.78% 95.24% 94.20% 94.20% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 613,527 613,153 613,297 597,122 596,900 597,079 0 -
NOSH 400,291 400,727 400,586 400,753 400,604 400,724 400,724 -0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 36.34% 34.66% 48.88% 36.73% 36.62% 36.77% 36.77% -
ROE 3.58% 1.71% 9.58% 5.52% 3.66% 1.85% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 15.08 7.53 30.01 22.41 14.91 7.51 7.51 74.50%
EPS 5.48 2.61 14.67 8.23 5.46 2.76 2.76 72.94%
DPS 5.20 2.60 10.50 7.80 5.20 2.60 2.60 73.95%
NAPS 1.5327 1.5301 1.531 1.49 1.49 1.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 401,010
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 8.51 4.25 16.95 12.66 8.42 4.24 4.24 74.44%
EPS 3.09 1.47 8.29 4.65 3.08 1.56 1.56 72.61%
DPS 2.93 1.47 5.93 4.41 2.94 1.47 1.47 73.47%
NAPS 0.865 0.8645 0.8647 0.8419 0.8416 0.8418 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 1.51 1.51 1.50 1.53 1.57 1.50 1.50 -
P/RPS 10.01 20.05 5.00 6.83 10.53 19.98 19.98 -42.42%
P/EPS 27.55 57.85 10.22 18.59 28.75 54.35 54.35 -41.88%
EY 3.63 1.73 9.78 5.38 3.48 1.84 1.84 72.06%
DY 3.44 1.72 7.00 5.10 3.31 1.73 1.73 73.14%
P/NAPS 0.99 0.99 0.98 1.03 1.05 1.01 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 14/08/14 06/05/14 12/02/14 11/11/13 02/08/13 07/05/13 - -
Price 1.51 1.51 1.51 1.55 1.54 1.56 0.00 -
P/RPS 10.01 20.05 5.03 6.92 10.33 20.78 0.00 -
P/EPS 27.55 57.85 10.29 18.83 28.21 56.52 0.00 -
EY 3.63 1.73 9.72 5.31 3.55 1.77 0.00 -
DY 3.44 1.72 6.95 5.03 3.38 1.67 0.00 -
P/NAPS 0.99 0.99 0.99 1.04 1.03 1.05 0.00 -

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