[HEKTAR] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -5.29%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 122,296 120,308 110,958 111,497 111,855 115,110 117,275 2.82%
PBT 48,013 50,549 47,572 51,696 67,159 73,840 73,460 -24.62%
Tax -2,638 -2,638 -2,638 -2,638 -3,349 -3,349 -3,349 -14.67%
NP 45,375 47,911 44,934 49,058 63,810 70,491 70,111 -25.12%
-
NP to SH 45,375 47,911 44,934 49,058 63,810 70,491 70,111 -25.12%
-
Tax Rate 5.49% 5.22% 5.55% 5.10% 4.99% 4.54% 4.56% -
Total Cost 76,921 72,397 66,024 62,439 48,045 44,619 47,164 38.43%
-
Net Worth 744,743 744,697 613,136 672,755 613,858 607,024 600,091 15.43%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 26,801 26,801 26,839 26,839 38,444 38,444 37,700 -20.29%
Div Payout % 59.07% 55.94% 59.73% 54.71% 60.25% 54.54% 53.77% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 744,743 744,697 613,136 672,755 613,858 607,024 600,091 15.43%
NOSH 702,786 706,812 706,812 581,415 498,787 498,787 498,787 25.60%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 37.10% 39.82% 40.50% 44.00% 57.05% 61.24% 59.78% -
ROE 6.09% 6.43% 7.33% 7.29% 10.39% 11.61% 11.68% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.40 17.02 18.81 19.18 22.43 23.08 23.51 -18.13%
EPS 6.46 6.78 7.62 8.44 12.79 14.13 14.06 -40.37%
DPS 3.81 3.79 4.55 4.62 7.71 7.71 7.56 -36.59%
NAPS 1.0597 1.0536 1.0395 1.1571 1.2307 1.217 1.2031 -8.09%
Adjusted Per Share Value based on latest NOSH - 702,786
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.24 16.96 15.64 15.72 15.77 16.23 16.53 2.83%
EPS 6.40 6.75 6.34 6.92 9.00 9.94 9.88 -25.07%
DPS 3.78 3.78 3.78 3.78 5.42 5.42 5.32 -20.32%
NAPS 1.05 1.0499 0.8644 0.9485 0.8655 0.8558 0.846 15.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.52 0.595 0.635 0.65 0.605 0.675 0.685 -
P/RPS 2.99 3.50 3.38 3.39 2.70 2.92 2.91 1.81%
P/EPS 8.05 8.78 8.34 7.70 4.73 4.78 4.87 39.67%
EY 12.42 11.39 12.00 12.98 21.15 20.94 20.52 -28.38%
DY 7.33 6.37 7.17 7.10 12.74 11.42 11.03 -23.79%
P/NAPS 0.49 0.56 0.61 0.56 0.49 0.55 0.57 -9.56%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 22/08/24 23/05/24 22/02/24 22/11/23 29/08/23 25/05/23 -
Price 0.53 0.53 0.72 0.63 0.61 0.625 0.67 -
P/RPS 3.05 3.11 3.83 3.29 2.72 2.71 2.85 4.61%
P/EPS 8.21 7.82 9.45 7.47 4.77 4.42 4.77 43.47%
EY 12.18 12.79 10.58 13.39 20.97 22.61 20.98 -30.33%
DY 7.20 7.15 6.32 7.33 12.64 12.33 11.28 -25.80%
P/NAPS 0.50 0.50 0.69 0.54 0.50 0.51 0.56 -7.25%

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