[HEKTAR] QoQ 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- 4.87%

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
Quarter Result
Revenue	24,036	22,684	22,198	23,015	21,530	22,565	21,850	6.54%
YoY %	5.96%	2.19%	-3.55%	6.90%	-4.59%	3.27%	-	-
Horiz. %	110.00%	103.82%	101.59%	105.33%	98.54%	103.27%	100.00%	-
PBT	11,341	9,733	9,132	10,037	9,571	9,588	8,852	17.90%
YoY %	16.52%	6.58%	-9.02%	4.87%	-0.18%	8.31%	-	-
Horiz. %	128.12%	109.95%	103.16%	113.39%	108.12%	108.31%	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	11,341	9,733	9,132	10,037	9,571	9,588	8,852	17.90%
YoY %	16.52%	6.58%	-9.02%	4.87%	-0.18%	8.31%	-	-
Horiz. %	128.12%	109.95%	103.16%	113.39%	108.12%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,341	9,733	9,132	10,037	9,571	9,588	8,852	17.90%
YoY %	16.52%	6.58%	-9.02%	4.87%	-0.18%	8.31%	-	-
Horiz. %	128.12%	109.95%	103.16%	113.39%	108.12%	108.31%	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	12,695	12,951	13,066	12,978	11,959	12,977	12,998	-1.55%
YoY %	-1.98%	-0.88%	0.68%	8.52%	-7.84%	-0.16%	-	-
Horiz. %	97.67%	99.64%	100.52%	99.85%	92.01%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,884	411,379	409,978	407,872	406,399	406,115	404,156	3.05%
YoY %	2.80%	0.34%	0.52%	0.36%	0.07%	0.48%	-	-
Horiz. %	104.63%	101.79%	101.44%	100.92%	100.55%	100.48%	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	8,970	8,004	8,010	7,991	9,923	7,670	7,669	10.98%
YoY %	12.07%	-0.07%	0.24%	-19.47%	29.37%	0.01%	-	-
Horiz. %	116.96%	104.37%	104.45%	104.20%	129.39%	100.01%	100.00%	-
Div Payout %	79.10%	82.24%	87.72%	79.62%	103.68%	80.00%	86.64%	-
YoY %	-3.82%	-6.25%	10.17%	-23.21%	29.60%	-7.66%	-	-
Horiz. %	91.30%	94.92%	101.25%	91.90%	119.67%	92.34%	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	422,884	411,379	409,978	407,872	406,399	406,115	404,156	3.05%
YoY %	2.80%	0.34%	0.52%	0.36%	0.07%	0.48%	-	-
Horiz. %	104.63%	101.79%	101.44%	100.92%	100.55%	100.48%	100.00%	-
NOSH	320,367	320,164	320,421	319,649	320,100	319,600	319,566	0.16%
YoY %	0.06%	-0.08%	0.24%	-0.14%	0.16%	0.01%	-	-
Horiz. %	100.25%	100.19%	100.27%	100.03%	100.17%	100.01%	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	47.18%	42.91%	41.14%	43.61%	44.45%	42.49%	40.51%	-
YoY %	9.95%	4.30%	-5.66%	-1.89%	4.61%	4.89%	-	-
Horiz. %	116.47%	105.92%	101.56%	107.65%	109.73%	104.89%	100.00%	-
ROE	2.68%	2.37%	2.23%	2.46%	2.36%	2.36%	2.19%	-
YoY %	13.08%	6.28%	-9.35%	4.24%	0.00%	7.76%	-	-
Horiz. %	122.37%	108.22%	101.83%	112.33%	107.76%	107.76%	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	7.50	7.09	6.93	7.20	6.73	7.06	6.84	6.31%
YoY %	5.78%	2.31%	-3.75%	6.98%	-4.67%	3.22%	-	-
Horiz. %	109.65%	103.65%	101.32%	105.26%	98.39%	103.22%	100.00%	-
EPS	3.54	3.04	2.85	3.14	2.99	3.00	2.77	17.71%
YoY %	16.45%	6.67%	-9.24%	5.02%	-0.33%	8.30%	-	-
Horiz. %	127.80%	109.75%	102.89%	113.36%	107.94%	108.30%	100.00%	-
DPS	2.80	2.50	2.50	2.50	3.10	2.40	2.40	10.79%
YoY %	12.00%	0.00%	0.00%	-19.35%	29.17%	0.00%	-	-
Horiz. %	116.67%	104.17%	104.17%	104.17%	129.17%	100.00%	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	3.39	3.20	3.13	3.24	3.04	3.18	3.08	6.58%
YoY %	5.94%	2.24%	-3.40%	6.58%	-4.40%	3.25%	-	-
Horiz. %	110.06%	103.90%	101.62%	105.19%	98.70%	103.25%	100.00%	-
EPS	1.60	1.37	1.29	1.42	1.35	1.35	1.25	17.83%
YoY %	16.79%	6.20%	-9.15%	5.19%	0.00%	8.00%	-	-
Horiz. %	128.00%	109.60%	103.20%	113.60%	108.00%	108.00%	100.00%	-
DPS	1.26	1.13	1.13	1.13	1.40	1.08	1.08	10.79%
YoY %	11.50%	0.00%	0.00%	-19.29%	29.63%	0.00%	-	-
Horiz. %	116.67%	104.63%	104.63%	104.63%	129.63%	100.00%	100.00%	-
NAPS	0.5962	0.58	0.578	0.575	0.573	0.5726	0.5698	3.05%
YoY %	2.79%	0.35%	0.52%	0.35%	0.07%	0.49%	-	-
Horiz. %	104.63%	101.79%	101.44%	100.91%	100.56%	100.49%	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	17.99	17.78	17.90	17.08	16.65	15.01	13.16	23.10%
YoY %	1.18%	-0.67%	4.80%	2.58%	10.93%	14.06%	-	-
Horiz. %	136.70%	135.11%	136.02%	129.79%	126.52%	114.06%	100.00%	-
P/EPS	38.14	41.45	43.51	39.17	37.46	35.33	32.49	11.24%
YoY %	-7.99%	-4.73%	11.08%	4.56%	6.03%	8.74%	-	-
Horiz. %	117.39%	127.58%	133.92%	120.56%	115.30%	108.74%	100.00%	-
EY	2.62	2.41	2.30	2.55	2.67	2.83	3.08	-10.19%
YoY %	8.71%	4.78%	-9.80%	-4.49%	-5.65%	-8.12%	-	-
Horiz. %	85.06%	78.25%	74.68%	82.79%	86.69%	91.88%	100.00%	-
DY	2.07	1.98	2.02	2.03	2.77	2.26	2.67	-15.56%
YoY %	4.55%	-1.98%	-0.49%	-26.71%	22.57%	-15.36%	-	-
Horiz. %	77.53%	74.16%	75.66%	76.03%	103.75%	84.64%	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	17.59	18.21	18.33	17.22	17.10	15.01	15.94	6.76%
YoY %	-3.40%	-0.65%	6.45%	0.70%	13.92%	-5.83%	-	-
Horiz. %	110.35%	114.24%	114.99%	108.03%	107.28%	94.17%	100.00%	-
P/EPS	37.29	42.43	44.56	39.49	38.46	35.33	39.35	-3.51%
YoY %	-12.11%	-4.78%	12.84%	2.68%	8.86%	-10.22%	-	-
Horiz. %	94.76%	107.83%	113.24%	100.36%	97.74%	89.78%	100.00%	-
EY	2.68	2.36	2.24	2.53	2.60	2.83	2.54	3.63%
YoY %	13.56%	5.36%	-11.46%	-2.69%	-8.13%	11.42%	-	-
Horiz. %	105.51%	92.91%	88.19%	99.61%	102.36%	111.42%	100.00%	-
DY	2.12	1.94	1.97	2.02	2.70	2.26	2.20	-2.43%
YoY %	9.28%	-1.52%	-2.48%	-25.19%	19.47%	2.73%	-	-
Horiz. %	96.36%	88.18%	89.55%	91.82%	122.73%	102.73%	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