[HEKTAR] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 124,571 125,511 121,991 120,235 103,232 94,881 90,873 5.39%
PBT 43,158 4,759 50,387 58,766 58,470 86,651 39,184 1.62%
Tax 0 0 0 0 0 0 0 -
NP 43,158 4,759 50,387 58,766 58,470 86,651 39,184 1.62%
-
NP to SH 43,158 4,759 50,387 58,766 58,470 86,651 39,184 1.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 81,413 120,752 71,604 61,469 44,762 8,230 51,689 7.85%
-
Net Worth 585,618 583,317 620,825 613,297 506,808 473,572 422,572 5.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 42,076 41,991 42,055 42,061 35,714 33,598 32,973 4.14%
Div Payout % 97.49% 882.35% 83.47% 71.57% 61.08% 38.77% 84.15% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 585,618 583,317 620,825 613,297 506,808 473,572 422,572 5.58%
NOSH 400,724 399,915 400,532 400,586 340,139 319,981 320,130 3.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 34.65% 3.79% 41.30% 48.88% 56.64% 91.33% 43.12% -
ROE 7.37% 0.82% 8.12% 9.58% 11.54% 18.30% 9.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.09 31.38 30.46 30.01 30.35 29.65 28.39 1.52%
EPS 10.77 1.19 12.58 14.67 17.19 27.08 12.24 -2.10%
DPS 10.50 10.50 10.50 10.50 10.50 10.50 10.30 0.32%
NAPS 1.4614 1.4586 1.55 1.531 1.49 1.48 1.32 1.70%
Adjusted Per Share Value based on latest NOSH - 400,372
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.56 17.70 17.20 16.95 14.55 13.38 12.81 5.39%
EPS 6.08 0.67 7.10 8.29 8.24 12.22 5.52 1.62%
DPS 5.93 5.92 5.93 5.93 5.04 4.74 4.65 4.13%
NAPS 0.8256 0.8224 0.8753 0.8647 0.7145 0.6677 0.5958 5.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.56 1.52 1.49 1.50 1.46 1.32 1.35 -
P/RPS 5.02 4.84 4.89 5.00 4.81 4.45 4.76 0.88%
P/EPS 14.48 127.73 11.84 10.22 8.49 4.87 11.03 4.63%
EY 6.90 0.78 8.44 9.78 11.77 20.52 9.07 -4.45%
DY 6.73 6.91 7.05 7.00 7.19 7.95 7.63 -2.06%
P/NAPS 1.07 1.04 0.96 0.98 0.98 0.89 1.02 0.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 17/02/16 13/02/15 12/02/14 05/02/13 13/02/12 17/02/11 -
Price 1.63 1.52 1.51 1.51 1.47 1.35 1.32 -
P/RPS 5.24 4.84 4.96 5.03 4.84 4.55 4.65 2.00%
P/EPS 15.13 127.73 12.00 10.29 8.55 4.99 10.78 5.80%
EY 6.61 0.78 8.33 9.72 11.69 20.06 9.27 -5.47%
DY 6.44 6.91 6.95 6.95 7.14 7.78 7.80 -3.13%
P/NAPS 1.12 1.04 0.97 0.99 0.99 0.91 1.00 1.90%

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