[HEKTAR] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.34%
YoY- -27.47%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 58,488 29,116 96,599 71,620 52,491 26,781 111,139 -34.89%
PBT 20,318 13,742 -31,501 9,500 8,096 6,520 -24,086 -
Tax 0 0 3,035 0 0 0 248 -
NP 20,318 13,742 -28,466 9,500 8,096 6,520 -23,838 -
-
NP to SH 20,318 13,742 -28,466 9,500 8,096 6,520 -23,838 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 38,170 15,374 125,065 62,120 44,395 20,261 134,977 -57.01%
-
Net Worth 556,369 549,772 547,981 581,700 580,314 578,697 576,341 -2.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 12,724 - 11,922 - - - 4,157 111.24%
Div Payout % 62.62% - 0.00% - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 556,369 549,772 547,981 581,700 580,314 578,697 576,341 -2.33%
NOSH 471,260 471,260 471,260 461,960 461,960 461,960 461,960 1.34%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 34.74% 47.20% -29.47% 13.26% 15.42% 24.35% -21.45% -
ROE 3.65% 2.50% -5.19% 1.63% 1.40% 1.13% -4.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.41 6.18 20.50 15.50 11.36 5.80 24.06 -35.76%
EPS 4.31 2.92 -6.16 2.06 1.75 1.41 -5.16 -
DPS 2.70 0.00 2.53 0.00 0.00 0.00 0.90 108.42%
NAPS 1.1806 1.1666 1.1628 1.2592 1.2562 1.2527 1.2476 -3.62%
Adjusted Per Share Value based on latest NOSH - 461,960
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.25 4.10 13.62 10.10 7.40 3.78 15.67 -34.87%
EPS 2.86 1.94 -4.01 1.34 1.14 0.92 -3.36 -
DPS 1.79 0.00 1.68 0.00 0.00 0.00 0.59 109.99%
NAPS 0.7844 0.7751 0.7726 0.8201 0.8182 0.8159 0.8126 -2.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.505 0.505 0.57 0.60 0.60 0.63 -
P/RPS 4.67 8.17 2.46 3.68 5.28 10.35 2.62 47.16%
P/EPS 13.45 17.32 -8.36 27.72 34.24 42.51 -12.21 -
EY 7.43 5.77 -11.96 3.61 2.92 2.35 -8.19 -
DY 4.66 0.00 5.01 0.00 0.00 0.00 1.43 120.27%
P/NAPS 0.49 0.43 0.43 0.45 0.48 0.48 0.50 -1.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 23/05/22 25/02/22 26/11/21 26/08/21 24/05/21 25/02/21 -
Price 0.61 0.49 0.455 0.55 0.60 0.575 0.63 -
P/RPS 4.92 7.93 2.22 3.55 5.28 9.92 2.62 52.38%
P/EPS 14.15 16.80 -7.53 26.75 34.24 40.74 -12.21 -
EY 7.07 5.95 -13.28 3.74 2.92 2.45 -8.19 -
DY 4.43 0.00 5.56 0.00 0.00 0.00 1.43 112.95%
P/NAPS 0.52 0.42 0.39 0.44 0.48 0.46 0.50 2.65%

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