[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

05-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -72.97%

YoY- 9.98%

Quarter Report

Hektar_100331_1Q10_Quarterly.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	90,873	67,897	45,213	23,015	87,712	66,183	43,618	62.90%
YoY %	33.84%	50.17%	96.45%	-73.76%	32.53%	51.73%	-	-
Horiz. %	208.34%	155.66%	103.66%	52.76%	201.09%	151.73%	100.00%	-
PBT	39,184	28,903	19,170	10,037	37,137	27,566	17,978	67.86%
YoY %	35.57%	50.77%	90.99%	-72.97%	34.72%	53.33%	-	-
Horiz. %	217.96%	160.77%	106.63%	55.83%	206.57%	153.33%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	39,184	28,903	19,170	10,037	37,137	27,566	17,978	67.86%
YoY %	35.57%	50.77%	90.99%	-72.97%	34.72%	53.33%	-	-
Horiz. %	217.96%	160.77%	106.63%	55.83%	206.57%	153.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,184	28,903	19,170	10,037	37,137	27,566	17,978	67.86%
YoY %	35.57%	50.77%	90.99%	-72.97%	34.72%	53.33%	-	-
Horiz. %	217.96%	160.77%	106.63%	55.83%	206.57%	153.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	51,689	38,994	26,043	12,978	50,575	38,617	25,640	59.37%
YoY %	32.56%	49.73%	100.67%	-74.34%	30.97%	50.61%	-	-
Horiz. %	201.60%	152.08%	101.57%	50.62%	197.25%	150.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,572	411,267	409,482	407,872	406,107	406,830	404,569	2.93%
YoY %	2.75%	0.44%	0.39%	0.43%	-0.18%	0.56%	-	-
Horiz. %	104.45%	101.66%	101.21%	100.82%	100.38%	100.56%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	32,973	24,005	16,001	7,991	32,946	23,051	15,354	66.22%
YoY %	37.36%	50.02%	100.24%	-75.75%	42.93%	50.13%	-	-
Horiz. %	214.75%	156.34%	104.21%	52.05%	214.58%	150.13%	100.00%	-
Div Payout %	84.15%	83.06%	83.47%	79.62%	88.72%	83.62%	85.41%	-
YoY %	1.31%	-0.49%	4.84%	-10.26%	6.10%	-2.10%	-	-
Horiz. %	98.52%	97.25%	97.73%	93.22%	103.88%	97.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	422,572	411,267	409,482	407,872	406,107	406,830	404,569	2.93%
YoY %	2.75%	0.44%	0.39%	0.43%	-0.18%	0.56%	-	-
Horiz. %	104.45%	101.66%	101.21%	100.82%	100.38%	100.56%	100.00%	-
NOSH	320,130	320,077	320,033	319,649	319,870	320,162	319,893	0.04%
YoY %	0.02%	0.01%	0.12%	-0.07%	-0.09%	0.08%	-	-
Horiz. %	100.07%	100.06%	100.04%	99.92%	99.99%	100.08%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	43.12%	42.57%	42.40%	43.61%	42.34%	41.65%	41.22%	-
YoY %	1.29%	0.40%	-2.77%	3.00%	1.66%	1.04%	-	-
Horiz. %	104.61%	103.28%	102.86%	105.80%	102.72%	101.04%	100.00%	-
ROE	9.27%	7.03%	4.68%	2.46%	9.14%	6.78%	4.44%	-
YoY %	31.86%	50.21%	90.24%	-73.09%	34.81%	52.70%	-	-
Horiz. %	208.78%	158.33%	105.41%	55.41%	205.86%	152.70%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	28.39	21.21	14.13	7.20	27.42	20.67	13.64	62.79%
YoY %	33.85%	50.11%	96.25%	-73.74%	32.66%	51.54%	-	-
Horiz. %	208.14%	155.50%	103.59%	52.79%	201.03%	151.54%	100.00%	-
EPS	12.24	9.03	5.99	3.14	11.61	8.61	5.62	67.78%
YoY %	35.55%	50.75%	90.76%	-72.95%	34.84%	53.20%	-	-
Horiz. %	217.79%	160.68%	106.58%	55.87%	206.58%	153.20%	100.00%	-
DPS	10.30	7.50	5.00	2.50	10.30	7.20	4.80	66.13%
YoY %	37.33%	50.00%	100.00%	-75.73%	43.06%	50.00%	-	-
Horiz. %	214.58%	156.25%	104.17%	52.08%	214.58%	150.00%	100.00%	-
NAPS	1.32	1.2849	1.2795	1.276	1.2696	1.2707	1.2647	2.88%
YoY %	2.73%	0.42%	0.27%	0.50%	-0.09%	0.47%	-	-
Horiz. %	104.37%	101.60%	101.17%	100.89%	100.39%	100.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 319,649
RPS	12.81	9.57	6.37	3.24	12.37	9.33	6.15	62.88%
YoY %	33.86%	50.24%	96.60%	-73.81%	32.58%	51.71%	-	-
Horiz. %	208.29%	155.61%	103.58%	52.68%	201.14%	151.71%	100.00%	-
EPS	5.52	4.07	2.70	1.42	5.24	3.89	2.53	67.98%
YoY %	35.63%	50.74%	90.14%	-72.90%	34.70%	53.75%	-	-
Horiz. %	218.18%	160.87%	106.72%	56.13%	207.11%	153.75%	100.00%	-
DPS	4.65	3.38	2.26	1.13	4.65	3.25	2.16	66.49%
YoY %	37.57%	49.56%	100.00%	-75.70%	43.08%	50.46%	-	-
Horiz. %	215.28%	156.48%	104.63%	52.31%	215.28%	150.46%	100.00%	-
NAPS	0.5958	0.5798	0.5773	0.575	0.5726	0.5736	0.5704	2.93%
YoY %	2.76%	0.43%	0.40%	0.42%	-0.17%	0.56%	-	-
Horiz. %	104.45%	101.65%	101.21%	100.81%	100.39%	100.56%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.35	1.26	1.24	1.23	1.12	1.06	0.90	-
P/RPS	4.76	5.94	8.78	17.08	4.08	5.13	6.60	-19.53%
YoY %	-19.87%	-32.35%	-48.59%	318.63%	-20.47%	-22.27%	-	-
Horiz. %	72.12%	90.00%	133.03%	258.79%	61.82%	77.73%	100.00%	-
P/EPS	11.03	13.95	20.70	39.17	9.65	12.31	16.01	-21.94%
YoY %	-20.93%	-32.61%	-47.15%	305.91%	-21.61%	-23.11%	-	-
Horiz. %	68.89%	87.13%	129.29%	244.66%	60.27%	76.89%	100.00%	-
EY	9.07	7.17	4.83	2.55	10.37	8.12	6.24	28.22%
YoY %	26.50%	48.45%	89.41%	-75.41%	27.71%	30.13%	-	-
Horiz. %	145.35%	114.90%	77.40%	40.87%	166.19%	130.13%	100.00%	-
DY	7.63	5.95	4.03	2.03	9.20	6.79	5.33	26.93%
YoY %	28.24%	47.64%	98.52%	-77.93%	35.49%	27.39%	-	-
Horiz. %	143.15%	111.63%	75.61%	38.09%	172.61%	127.39%	100.00%	-
P/NAPS	1.02	0.98	0.97	0.96	0.88	0.83	0.71	27.23%
YoY %	4.08%	1.03%	1.04%	9.09%	6.02%	16.90%	-	-
Horiz. %	143.66%	138.03%	136.62%	135.21%	123.94%	116.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	17/02/11	03/11/10	04/08/10	05/05/10	02/02/10	04/11/09	11/08/09	-
Price	1.32	1.29	1.27	1.24	1.15	1.06	1.09	-
P/RPS	4.65	6.08	8.99	17.22	4.19	5.13	7.99	-30.22%
YoY %	-23.52%	-32.37%	-47.79%	310.98%	-18.32%	-35.79%	-	-
Horiz. %	58.20%	76.10%	112.52%	215.52%	52.44%	64.21%	100.00%	-
P/EPS	10.78	14.29	21.20	39.49	9.91	12.31	19.40	-32.33%
YoY %	-24.56%	-32.59%	-46.32%	298.49%	-19.50%	-36.55%	-	-
Horiz. %	55.57%	73.66%	109.28%	203.56%	51.08%	63.45%	100.00%	-
EY	9.27	7.00	4.72	2.53	10.10	8.12	5.16	47.62%
YoY %	32.43%	48.31%	86.56%	-74.95%	24.38%	57.36%	-	-
Horiz. %	179.65%	135.66%	91.47%	49.03%	195.74%	157.36%	100.00%	-
DY	7.80	5.81	3.94	2.02	8.96	6.79	4.40	46.32%
YoY %	34.25%	47.46%	95.05%	-77.46%	31.96%	54.32%	-	-
Horiz. %	177.27%	132.05%	89.55%	45.91%	203.64%	154.32%	100.00%	-
P/NAPS	1.00	1.00	0.99	0.97	0.91	0.83	0.86	10.54%
YoY %	0.00%	1.01%	2.06%	6.59%	9.64%	-3.49%	-	-
Horiz. %	116.28%	116.28%	115.12%	112.79%	105.81%	96.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos