[HEKTAR] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 196.77%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 29,657 30,078 30,078 29,058 25,409 24,309 24,456 16.68%
PBT 10,813 11,060 11,060 29,520 9,947 9,278 9,725 8.85%
Tax 0 0 0 0 0 0 0 -
NP 10,813 11,060 11,060 29,520 9,947 9,278 9,725 8.85%
-
NP to SH 10,813 11,060 11,060 29,520 9,947 9,278 9,725 8.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,844 19,018 19,018 -462 15,462 15,031 14,731 21.78%
-
Net Worth 596,717 597,079 0 596,808 470,163 476,697 476,652 19.70%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,412 10,418 10,418 10,814 8,315 8,318 8,317 19.70%
Div Payout % 96.30% 94.20% 94.20% 36.64% 83.60% 89.66% 85.53% -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 596,717 597,079 0 596,808 470,163 476,697 476,652 19.70%
NOSH 400,481 400,724 400,724 400,542 319,839 319,931 319,901 19.70%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.46% 36.77% 36.77% 101.59% 39.15% 38.17% 39.77% -
ROE 1.81% 1.85% 0.00% 4.95% 2.12% 1.95% 2.04% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.41 7.51 7.51 7.25 7.94 7.60 7.64 -2.41%
EPS 2.70 2.76 2.76 7.37 3.11 2.90 3.04 -9.05%
DPS 2.60 2.60 2.60 2.70 2.60 2.60 2.60 0.00%
NAPS 1.49 1.49 0.00 1.49 1.47 1.49 1.49 0.00%
Adjusted Per Share Value based on latest NOSH - 400,542
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.18 4.24 4.24 4.10 3.58 3.43 3.45 16.60%
EPS 1.52 1.56 1.56 4.16 1.40 1.31 1.37 8.67%
DPS 1.47 1.47 1.47 1.52 1.17 1.17 1.17 20.04%
NAPS 0.8413 0.8418 0.00 0.8414 0.6629 0.6721 0.672 19.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.57 1.50 1.50 1.46 1.40 1.38 1.37 -
P/RPS 21.20 19.98 19.98 20.13 17.62 18.16 17.92 14.40%
P/EPS 58.15 54.35 54.35 19.81 45.02 47.59 45.07 22.62%
EY 1.72 1.84 1.84 5.05 2.22 2.10 2.22 -18.47%
DY 1.66 1.73 1.73 1.85 1.86 1.88 1.90 -10.24%
P/NAPS 1.05 1.01 0.00 0.98 0.95 0.93 0.92 11.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/08/13 07/05/13 - 05/02/13 20/11/12 10/08/12 25/05/12 -
Price 1.54 1.56 0.00 1.47 1.44 1.47 1.40 -
P/RPS 20.80 20.78 0.00 20.26 18.13 19.35 18.31 10.74%
P/EPS 57.04 56.52 0.00 19.95 46.30 50.69 46.05 18.68%
EY 1.75 1.77 0.00 5.01 2.16 1.97 2.17 -15.81%
DY 1.69 1.67 0.00 1.84 1.81 1.77 1.86 -7.38%
P/NAPS 1.03 1.05 0.00 0.99 0.98 0.99 0.94 7.59%

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