[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -38.16%
YoY- -20.62%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 111,139 81,320 55,315 30,714 137,089 102,224 68,087 38.42%
PBT -24,086 13,098 8,574 7,076 39,614 30,397 18,158 -
Tax 248 0 0 0 -28,172 0 0 -
NP -23,838 13,098 8,574 7,076 11,442 30,397 18,158 -
-
NP to SH -23,838 13,098 8,574 7,076 11,442 30,397 18,158 -
-
Tax Rate - 0.00% 0.00% 0.00% 71.12% 0.00% 0.00% -
Total Cost 134,977 68,222 46,741 23,638 125,647 71,827 49,929 93.47%
-
Net Worth 576,341 613,298 608,771 607,246 609,417 636,904 633,901 -6.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,157 - - 7,067 35,894 26,655 18,155 -62.40%
Div Payout % 0.00% - - 99.89% 313.71% 87.69% 99.98% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 576,341 613,298 608,771 607,246 609,417 636,904 633,901 -6.12%
NOSH 461,960 461,960 461,960 461,960 461,960 461,960 461,960 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.45% 16.11% 15.50% 23.04% 8.35% 29.74% 26.67% -
ROE -4.14% 2.14% 1.41% 1.17% 1.88% 4.77% 2.86% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.06 17.60 11.97 6.65 29.68 22.13 14.74 38.42%
EPS -5.16 2.83 1.86 1.53 2.48 6.58 3.93 -
DPS 0.90 0.00 0.00 1.53 7.77 5.77 3.93 -62.40%
NAPS 1.2476 1.3276 1.3178 1.3145 1.3192 1.3787 1.3722 -6.12%
Adjusted Per Share Value based on latest NOSH - 461,960
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.67 11.47 7.80 4.33 19.33 14.41 9.60 38.42%
EPS -3.36 1.85 1.21 1.00 1.61 4.29 2.56 -
DPS 0.59 0.00 0.00 1.00 5.06 3.76 2.56 -62.24%
NAPS 0.8126 0.8647 0.8583 0.8561 0.8592 0.898 0.8937 -6.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.63 0.585 0.65 0.69 0.99 0.985 1.03 -
P/RPS 2.62 3.32 5.43 10.38 3.34 4.45 6.99 -47.85%
P/EPS -12.21 20.63 35.02 45.05 39.97 14.97 26.20 -
EY -8.19 4.85 2.86 2.22 2.50 6.68 3.82 -
DY 1.43 0.00 0.00 2.22 7.85 5.86 3.82 -47.90%
P/NAPS 0.50 0.44 0.49 0.52 0.75 0.71 0.75 -23.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 26/08/20 22/05/20 26/02/20 27/11/19 28/08/19 -
Price 0.63 0.56 0.575 0.70 0.97 0.985 0.995 -
P/RPS 2.62 3.18 4.80 10.53 3.27 4.45 6.75 -46.63%
P/EPS -12.21 19.75 30.98 45.70 39.16 14.97 25.31 -
EY -8.19 5.06 3.23 2.19 2.55 6.68 3.95 -
DY 1.43 0.00 0.00 2.19 8.01 5.86 3.95 -49.04%
P/NAPS 0.50 0.42 0.44 0.53 0.74 0.71 0.73 -22.20%

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