[HEKTAR] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 30,431 30,068 29,657 30,078 30,078 29,058 25,409 15.49%
PBT 25,784 11,108 10,813 11,060 11,060 29,520 9,947 113.98%
Tax 0 0 0 0 0 0 0 -
NP 25,784 11,108 10,813 11,060 11,060 29,520 9,947 113.98%
-
NP to SH 25,784 11,108 10,813 11,060 11,060 29,520 9,947 113.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,647 18,960 18,844 19,018 19,018 -462 15,462 -61.71%
-
Net Worth 612,970 597,506 596,717 597,079 0 596,808 470,163 23.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 10,810 10,426 10,412 10,418 10,418 10,814 8,315 23.31%
Div Payout % 41.93% 93.86% 96.30% 94.20% 94.20% 36.64% 83.60% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 612,970 597,506 596,717 597,079 0 596,808 470,163 23.59%
NOSH 400,372 401,010 400,481 400,724 400,724 400,542 319,839 19.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 84.73% 36.94% 36.46% 36.77% 36.77% 101.59% 39.15% -
ROE 4.21% 1.86% 1.81% 1.85% 0.00% 4.95% 2.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 7.60 7.50 7.41 7.51 7.51 7.25 7.94 -3.43%
EPS 6.44 2.77 2.70 2.76 2.76 7.37 3.11 78.84%
DPS 2.70 2.60 2.60 2.60 2.60 2.70 2.60 3.06%
NAPS 1.531 1.49 1.49 1.49 0.00 1.49 1.47 3.30%
Adjusted Per Share Value based on latest NOSH - 400,724
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 4.29 4.24 4.18 4.24 4.24 4.10 3.58 15.54%
EPS 3.64 1.57 1.52 1.56 1.56 4.16 1.40 114.50%
DPS 1.52 1.47 1.47 1.47 1.47 1.52 1.17 23.24%
NAPS 0.8642 0.8424 0.8413 0.8418 0.00 0.8414 0.6629 23.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.53 1.57 1.50 1.50 1.46 1.40 -
P/RPS 19.74 20.41 21.20 19.98 19.98 20.13 17.62 9.49%
P/EPS 23.29 55.23 58.15 54.35 54.35 19.81 45.02 -40.92%
EY 4.29 1.81 1.72 1.84 1.84 5.05 2.22 69.24%
DY 1.80 1.70 1.66 1.73 1.73 1.85 1.86 -2.58%
P/NAPS 0.98 1.03 1.05 1.01 0.00 0.98 0.95 2.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 12/02/14 11/11/13 02/08/13 07/05/13 - 05/02/13 20/11/12 -
Price 1.51 1.55 1.54 1.56 0.00 1.47 1.44 -
P/RPS 19.87 20.67 20.80 20.78 0.00 20.26 18.13 7.59%
P/EPS 23.45 55.96 57.04 56.52 0.00 19.95 46.30 -41.91%
EY 4.26 1.79 1.75 1.77 0.00 5.01 2.16 72.01%
DY 1.79 1.68 1.69 1.67 0.00 1.84 1.81 -0.88%
P/NAPS 0.99 1.04 1.03 1.05 0.00 0.99 0.98 0.81%

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