[HEKTAR] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.12%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 125,088 124,382 120,742 119,470 97,528 93,196 90,426 5.55%
PBT 42,270 45,914 43,872 43,746 38,006 38,690 38,340 1.63%
Tax 0 0 0 0 0 0 0 -
NP 42,270 45,914 43,872 43,746 38,006 38,690 38,340 1.63%
-
NP to SH 42,270 45,914 43,872 43,746 38,006 38,690 38,340 1.63%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 82,818 78,468 76,870 75,724 59,522 54,506 52,086 8.02%
-
Net Worth 583,774 623,444 613,527 596,900 476,674 422,072 409,482 6.08%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 41,629 41,667 41,630 41,662 33,271 31,975 32,003 4.47%
Div Payout % 98.48% 90.75% 94.89% 95.24% 87.54% 82.64% 83.47% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 583,774 623,444 613,527 596,900 476,674 422,072 409,482 6.08%
NOSH 400,284 400,645 400,291 400,604 319,915 319,752 320,033 3.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 33.79% 36.91% 36.34% 36.62% 38.97% 41.51% 42.40% -
ROE 7.24% 7.36% 7.15% 7.33% 7.97% 9.17% 9.36% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.25 31.05 30.16 29.82 30.49 29.15 28.26 1.68%
EPS 10.56 11.46 10.96 10.92 11.88 12.10 11.98 -2.07%
DPS 10.40 10.40 10.40 10.40 10.40 10.00 10.00 0.65%
NAPS 1.4584 1.5561 1.5327 1.49 1.49 1.32 1.2795 2.20%
Adjusted Per Share Value based on latest NOSH - 400,481
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.64 17.54 17.02 16.84 13.75 13.14 12.75 5.55%
EPS 5.96 6.47 6.19 6.17 5.36 5.45 5.41 1.62%
DPS 5.87 5.87 5.87 5.87 4.69 4.51 4.51 4.48%
NAPS 0.823 0.879 0.865 0.8416 0.672 0.5951 0.5773 6.08%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.51 1.50 1.51 1.57 1.38 1.35 1.24 -
P/RPS 4.83 4.83 5.01 5.26 4.53 4.63 4.39 1.60%
P/EPS 14.30 13.09 13.78 14.38 11.62 11.16 10.35 5.53%
EY 6.99 7.64 7.26 6.96 8.61 8.96 9.66 -5.24%
DY 6.89 6.93 6.89 6.62 7.54 7.41 8.06 -2.57%
P/NAPS 1.04 0.96 0.99 1.05 0.93 1.02 0.97 1.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 01/08/16 14/08/15 14/08/14 02/08/13 10/08/12 17/08/11 04/08/10 -
Price 1.56 1.48 1.51 1.54 1.47 1.31 1.27 -
P/RPS 4.99 4.77 5.01 5.16 4.82 4.49 4.49 1.77%
P/EPS 14.77 12.91 13.78 14.10 12.37 10.83 10.60 5.67%
EY 6.77 7.74 7.26 7.09 8.08 9.24 9.43 -5.36%
DY 6.67 7.03 6.89 6.75 7.07 7.63 7.87 -2.71%
P/NAPS 1.07 0.95 0.99 1.03 0.99 0.99 0.99 1.30%

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