[HEKTAR] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 148.28%
YoY- 110.77%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 117,446 89,554 58,488 29,116 96,599 71,620 52,491 70.81%
PBT 77,995 33,822 20,318 13,742 -31,501 9,500 8,096 350.89%
Tax -3,349 0 0 0 3,035 0 0 -
NP 74,646 33,822 20,318 13,742 -28,466 9,500 8,096 337.92%
-
NP to SH 74,646 33,822 20,318 13,742 -28,466 9,500 8,096 337.92%
-
Tax Rate 4.29% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 42,800 55,732 38,170 15,374 125,065 62,120 44,395 -2.40%
-
Net Worth 597,982 557,123 556,369 549,772 547,981 581,700 580,314 2.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 37,700 12,724 12,724 - 11,922 - - -
Div Payout % 50.51% 37.62% 62.62% - 0.00% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 597,982 557,123 556,369 549,772 547,981 581,700 580,314 2.01%
NOSH 471,260 471,260 471,260 471,260 471,260 461,960 461,960 1.33%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 63.56% 37.77% 34.74% 47.20% -29.47% 13.26% 15.42% -
ROE 12.48% 6.07% 3.65% 2.50% -5.19% 1.63% 1.40% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.92 19.00 12.41 6.18 20.50 15.50 11.36 68.58%
EPS 15.84 7.18 4.31 2.92 -6.16 2.06 1.75 332.58%
DPS 8.00 2.70 2.70 0.00 2.53 0.00 0.00 -
NAPS 1.2689 1.1822 1.1806 1.1666 1.1628 1.2592 1.2562 0.67%
Adjusted Per Share Value based on latest NOSH - 471,260
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.56 12.63 8.25 4.10 13.62 10.10 7.40 70.83%
EPS 10.52 4.77 2.86 1.94 -4.01 1.34 1.14 338.17%
DPS 5.32 1.79 1.79 0.00 1.68 0.00 0.00 -
NAPS 0.8431 0.7855 0.7844 0.7751 0.7726 0.8201 0.8182 2.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.70 0.53 0.58 0.505 0.505 0.57 0.60 -
P/RPS 2.81 2.79 4.67 8.17 2.46 3.68 5.28 -34.25%
P/EPS 4.42 7.38 13.45 17.32 -8.36 27.72 34.24 -74.36%
EY 22.63 13.54 7.43 5.77 -11.96 3.61 2.92 290.16%
DY 11.43 5.09 4.66 0.00 5.01 0.00 0.00 -
P/NAPS 0.55 0.45 0.49 0.43 0.43 0.45 0.48 9.47%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 15/11/22 26/08/22 23/05/22 25/02/22 26/11/21 26/08/21 -
Price 0.685 0.575 0.61 0.49 0.455 0.55 0.60 -
P/RPS 2.75 3.03 4.92 7.93 2.22 3.55 5.28 -35.18%
P/EPS 4.32 8.01 14.15 16.80 -7.53 26.75 34.24 -74.74%
EY 23.12 12.48 7.07 5.95 -13.28 3.74 2.92 295.76%
DY 11.68 4.70 4.43 0.00 5.56 0.00 0.00 -
P/NAPS 0.54 0.49 0.52 0.42 0.39 0.44 0.48 8.14%

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