[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[HEKTAR] HEKTAR REITS

Announcement Date

23-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -73.09%

YoY- -16.5%

Quarter Report

Q1 19 Bursa Submission 31 Mar 19.pdf

Latest QR

Upcoming QR

HEKTAR's Result

HEKTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	137,089	102,224	68,087	33,349	135,107	101,226	67,807	59.68%
YoY %	34.11%	50.14%	104.17%	-75.32%	33.47%	49.29%	-	-
Horiz. %	202.18%	150.76%	100.41%	49.18%	199.25%	149.29%	100.00%	-
PBT	39,614	30,397	18,158	8,914	33,129	30,497	20,947	52.74%
YoY %	30.32%	67.40%	103.70%	-73.09%	8.63%	45.59%	-	-
Horiz. %	189.12%	145.11%	86.69%	42.56%	158.16%	145.59%	100.00%	-
Tax	-28,172	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	11,442	30,397	18,158	8,914	33,129	30,497	20,947	-33.10%
YoY %	-62.36%	67.40%	103.70%	-73.09%	8.63%	45.59%	-	-
Horiz. %	54.62%	145.11%	86.69%	42.56%	158.16%	145.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,442	30,397	18,158	8,914	33,129	30,497	20,947	-33.10%
YoY %	-62.36%	67.40%	103.70%	-73.09%	8.63%	45.59%	-	-
Horiz. %	54.62%	145.11%	86.69%	42.56%	158.16%	145.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	71.12%	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. %	100.00%	-	-	-	-	-	-	-
Total Cost	125,647	71,827	49,929	24,435	101,978	70,729	46,860	92.65%
YoY %	74.93%	43.86%	104.33%	-76.04%	44.18%	50.94%	-	-
Horiz. %	268.13%	153.28%	106.55%	52.14%	217.62%	150.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	609,417	636,904	633,901	633,578	635,333	642,401	643,464	-3.54%
YoY %	-4.32%	0.47%	0.05%	-0.28%	-1.10%	-0.17%	-	-
Horiz. %	94.71%	98.98%	98.51%	98.46%	98.74%	99.83%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	35,894	26,655	18,155	8,915	41,622	30,951	21,250	41.69%
YoY %	34.66%	46.82%	103.65%	-78.58%	34.48%	45.65%	-	-
Horiz. %	168.91%	125.44%	85.44%	41.95%	195.87%	145.65%	100.00%	-
Div Payout %	313.71%	87.69%	99.98%	100.02%	125.64%	101.49%	101.45%	-
YoY %	257.75%	-12.29%	-0.04%	-20.39%	23.80%	0.04%	-	-
Horiz. %	309.23%	86.44%	98.55%	98.59%	123.84%	100.04%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	609,417	636,904	633,901	633,578	635,333	642,401	643,464	-3.54%
YoY %	-4.32%	0.47%	0.05%	-0.28%	-1.10%	-0.17%	-	-
Horiz. %	94.71%	98.98%	98.51%	98.46%	98.74%	99.83%	100.00%	-
NOSH	461,960	461,960	461,960	461,960	461,960	461,960	461,960	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	8.35%	29.74%	26.67%	26.73%	24.52%	30.13%	30.89%	-
YoY %	-71.92%	11.51%	-0.22%	9.01%	-18.62%	-2.46%	-	-
Horiz. %	27.03%	96.28%	86.34%	86.53%	79.38%	97.54%	100.00%	-
ROE	1.88%	4.77%	2.86%	1.41%	5.21%	4.75%	3.26%	-
YoY %	-60.59%	66.78%	102.84%	-72.94%	9.68%	45.71%	-	-
Horiz. %	57.67%	146.32%	87.73%	43.25%	159.82%	145.71%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	29.68	22.13	14.74	7.22	29.25	21.91	14.68	59.68%
YoY %	34.12%	50.14%	104.16%	-75.32%	33.50%	49.25%	-	-
Horiz. %	202.18%	150.75%	100.41%	49.18%	199.25%	149.25%	100.00%	-
EPS	2.48	6.58	3.93	1.93	7.17	6.60	4.53	-33.00%
YoY %	-62.31%	67.43%	103.63%	-73.08%	8.64%	45.70%	-	-
Horiz. %	54.75%	145.25%	86.75%	42.60%	158.28%	145.70%	100.00%	-
DPS	7.77	5.77	3.93	1.93	9.01	6.70	4.60	41.69%
YoY %	34.66%	46.82%	103.63%	-78.58%	34.48%	45.65%	-	-
Horiz. %	168.91%	125.43%	85.43%	41.96%	195.87%	145.65%	100.00%	-
NAPS	1.3192	1.3787	1.3722	1.3715	1.3753	1.3906	1.3929	-3.54%
YoY %	-4.32%	0.47%	0.05%	-0.28%	-1.10%	-0.17%	-	-
Horiz. %	94.71%	98.98%	98.51%	98.46%	98.74%	99.83%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 461,960
RPS	19.33	14.41	9.60	4.70	19.05	14.27	9.56	59.69%
YoY %	34.14%	50.10%	104.26%	-75.33%	33.50%	49.27%	-	-
Horiz. %	202.20%	150.73%	100.42%	49.16%	199.27%	149.27%	100.00%	-
EPS	1.61	4.29	2.56	1.26	4.67	4.30	2.95	-33.14%
YoY %	-62.47%	67.58%	103.17%	-73.02%	8.60%	45.76%	-	-
Horiz. %	54.58%	145.42%	86.78%	42.71%	158.31%	145.76%	100.00%	-
DPS	5.06	3.76	2.56	1.26	5.87	4.36	3.00	41.55%
YoY %	34.57%	46.87%	103.17%	-78.53%	34.63%	45.33%	-	-
Horiz. %	168.67%	125.33%	85.33%	42.00%	195.67%	145.33%	100.00%	-
NAPS	0.8592	0.898	0.8937	0.8933	0.8957	0.9057	0.9072	-3.54%
YoY %	-4.32%	0.48%	0.04%	-0.27%	-1.10%	-0.17%	-	-
Horiz. %	94.71%	98.99%	98.51%	98.47%	98.73%	99.83%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.99	0.985	1.03	1.14	1.11	1.24	1.22	-
P/RPS	3.34	4.45	6.99	15.79	3.80	5.66	8.31	-45.44%
YoY %	-24.94%	-36.34%	-55.73%	315.53%	-32.86%	-31.89%	-	-
Horiz. %	40.19%	53.55%	84.12%	190.01%	45.73%	68.11%	100.00%	-
P/EPS	39.97	14.97	26.20	59.08	15.48	18.78	26.91	30.08%
YoY %	167.00%	-42.86%	-55.65%	281.65%	-17.57%	-30.21%	-	-
Horiz. %	148.53%	55.63%	97.36%	219.55%	57.53%	69.79%	100.00%	-
EY	2.50	6.68	3.82	1.69	6.46	5.32	3.72	-23.22%
YoY %	-62.57%	74.87%	126.04%	-73.84%	21.43%	43.01%	-	-
Horiz. %	67.20%	179.57%	102.69%	45.43%	173.66%	143.01%	100.00%	-
DY	7.85	5.86	3.82	1.69	8.12	5.40	3.77	62.84%
YoY %	33.96%	53.40%	126.04%	-79.19%	50.37%	43.24%	-	-
Horiz. %	208.22%	155.44%	101.33%	44.83%	215.38%	143.24%	100.00%	-
P/NAPS	0.75	0.71	0.75	0.83	0.81	0.89	0.88	-10.08%
YoY %	5.63%	-5.33%	-9.64%	2.47%	-8.99%	1.14%	-	-
Horiz. %	85.23%	80.68%	85.23%	94.32%	92.05%	101.14%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	27/11/19	28/08/19	23/05/19	28/02/19	27/11/18	16/08/18	-
Price	0.97	0.985	0.995	1.13	1.12	1.13	1.26	-
P/RPS	3.27	4.45	6.75	15.65	3.83	5.16	8.58	-47.34%
YoY %	-26.52%	-34.07%	-56.87%	308.62%	-25.78%	-39.86%	-	-
Horiz. %	38.11%	51.86%	78.67%	182.40%	44.64%	60.14%	100.00%	-
P/EPS	39.16	14.97	25.31	58.56	15.62	17.12	27.79	25.61%
YoY %	161.59%	-40.85%	-56.78%	274.90%	-8.76%	-38.40%	-	-
Horiz. %	140.91%	53.87%	91.08%	210.72%	56.21%	61.60%	100.00%	-
EY	2.55	6.68	3.95	1.71	6.40	5.84	3.60	-20.48%
YoY %	-61.83%	69.11%	130.99%	-73.28%	9.59%	62.22%	-	-
Horiz. %	70.83%	185.56%	109.72%	47.50%	177.78%	162.22%	100.00%	-
DY	8.01	5.86	3.95	1.71	8.04	5.93	3.65	68.63%
YoY %	36.69%	48.35%	130.99%	-78.73%	35.58%	62.47%	-	-
Horiz. %	219.45%	160.55%	108.22%	46.85%	220.27%	162.47%	100.00%	-
P/NAPS	0.74	0.71	0.73	0.82	0.81	0.81	0.90	-12.20%
YoY %	4.23%	-2.74%	-10.98%	1.23%	0.00%	-10.00%	-	-
Horiz. %	82.22%	78.89%	81.11%	91.11%	90.00%	90.00%	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