[HEKTAR] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
13-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 199.2%
YoY- 121.14%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 74,174 48,764 24,456 94,881 70,626 46,598 23,340 115.70%
PBT 28,950 19,003 9,725 86,651 28,961 19,345 9,943 103.50%
Tax 0 0 0 0 0 0 0 -
NP 28,950 19,003 9,725 86,651 28,961 19,345 9,943 103.50%
-
NP to SH 28,950 19,003 9,725 86,651 28,961 19,345 9,943 103.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 45,224 29,761 14,731 8,230 41,665 27,253 13,397 124.53%
-
Net Worth 470,237 476,674 476,652 473,572 425,614 422,072 422,018 7.45%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,951 16,635 8,317 33,598 24,000 15,987 7,992 113.16%
Div Payout % 86.19% 87.54% 85.53% 38.77% 82.87% 82.64% 80.39% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 470,237 476,674 476,652 473,572 425,614 422,072 422,018 7.45%
NOSH 319,889 319,915 319,901 319,981 320,011 319,752 319,710 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.03% 38.97% 39.77% 91.33% 41.01% 41.51% 42.60% -
ROE 6.16% 3.99% 2.04% 18.30% 6.80% 4.58% 2.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.19 15.24 7.64 29.65 22.07 14.57 7.30 115.64%
EPS 9.05 5.94 3.04 27.08 9.05 6.05 3.11 103.42%
DPS 7.80 5.20 2.60 10.50 7.50 5.00 2.50 113.07%
NAPS 1.47 1.49 1.49 1.48 1.33 1.32 1.32 7.41%
Adjusted Per Share Value based on latest NOSH - 319,966
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.46 6.88 3.45 13.38 9.96 6.57 3.29 115.76%
EPS 4.08 2.68 1.37 12.22 4.08 2.73 1.40 103.63%
DPS 3.52 2.35 1.17 4.74 3.38 2.25 1.13 112.85%
NAPS 0.663 0.672 0.672 0.6677 0.6001 0.5951 0.595 7.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.40 1.38 1.37 1.32 1.26 1.35 1.30 -
P/RPS 6.04 9.05 17.92 4.45 5.71 9.26 17.81 -51.27%
P/EPS 15.47 23.23 45.07 4.87 13.92 22.31 41.80 -48.35%
EY 6.46 4.30 2.22 20.52 7.18 4.48 2.39 93.68%
DY 5.57 3.77 1.90 7.95 5.95 3.70 1.92 103.01%
P/NAPS 0.95 0.93 0.92 0.89 0.95 1.02 0.98 -2.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 10/08/12 25/05/12 13/02/12 04/11/11 17/08/11 11/05/11 -
Price 1.44 1.47 1.40 1.35 1.30 1.31 1.37 -
P/RPS 6.21 9.64 18.31 4.55 5.89 8.99 18.77 -52.06%
P/EPS 15.91 24.75 46.05 4.99 14.36 21.65 44.05 -49.18%
EY 6.28 4.04 2.17 20.06 6.96 4.62 2.27 96.70%
DY 5.42 3.54 1.86 7.78 5.77 3.82 1.82 106.58%
P/NAPS 0.98 0.99 0.94 0.91 0.98 0.99 1.04 -3.87%

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