[HEKTAR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 58.62%
YoY- -24.24%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 101,226 67,807 33,960 125,543 92,102 61,644 30,857 120.62%
PBT 30,497 20,947 10,676 32,696 20,613 20,118 9,622 115.62%
Tax 0 0 0 0 0 0 0 -
NP 30,497 20,947 10,676 32,696 20,613 20,118 9,622 115.62%
-
NP to SH 30,497 20,947 10,676 32,696 20,613 20,118 9,622 115.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,729 46,860 23,284 92,847 71,489 41,526 21,235 122.86%
-
Net Worth 642,401 643,464 643,787 648,869 563,504 585,746 584,696 6.46%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,951 21,250 10,625 44,348 25,755 25,247 9,221 124.01%
Div Payout % 101.49% 101.45% 99.52% 135.64% 124.95% 125.50% 95.83% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 642,401 643,464 643,787 648,869 563,504 585,746 584,696 6.46%
NOSH 461,960 461,960 461,960 461,960 461,960 400,756 400,916 9.89%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 30.13% 30.89% 31.44% 26.04% 22.38% 32.64% 31.18% -
ROE 4.75% 3.26% 1.66% 5.04% 3.66% 3.43% 1.65% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.91 14.68 7.35 27.18 22.53 15.38 7.70 100.67%
EPS 6.60 4.53 2.31 7.82 5.11 5.02 2.40 96.16%
DPS 6.70 4.60 2.30 9.60 6.30 6.30 2.30 103.83%
NAPS 1.3906 1.3929 1.3936 1.4046 1.3784 1.4616 1.4584 -3.12%
Adjusted Per Share Value based on latest NOSH - 461,960
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.27 9.56 4.79 17.70 12.99 8.69 4.35 120.61%
EPS 4.30 2.95 1.51 4.61 2.91 2.84 1.36 115.26%
DPS 4.36 3.00 1.50 6.25 3.63 3.56 1.30 123.89%
NAPS 0.9057 0.9072 0.9077 0.9148 0.7945 0.8258 0.8243 6.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.24 1.22 1.18 1.30 1.27 1.36 1.63 -
P/RPS 5.66 8.31 16.05 4.78 5.64 8.84 21.18 -58.47%
P/EPS 18.78 26.91 51.06 18.37 25.19 27.09 67.92 -57.52%
EY 5.32 3.72 1.96 5.44 3.97 3.69 1.47 135.53%
DY 5.40 3.77 1.95 7.38 4.96 4.63 1.41 144.58%
P/NAPS 0.89 0.88 0.85 0.93 0.92 0.93 1.12 -14.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 16/08/18 21/05/18 12/02/18 24/11/17 08/08/17 23/05/17 -
Price 1.13 1.26 1.22 1.21 1.24 1.28 1.55 -
P/RPS 5.16 8.58 16.60 4.45 5.50 8.32 20.14 -59.62%
P/EPS 17.12 27.79 52.79 17.10 24.59 25.50 64.58 -58.69%
EY 5.84 3.60 1.89 5.85 4.07 3.92 1.55 141.93%
DY 5.93 3.65 1.89 7.93 5.08 4.92 1.48 152.05%
P/NAPS 0.81 0.90 0.88 0.86 0.90 0.88 1.06 -16.40%

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