[HEKTAR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.53%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 124,538 124,774 121,550 119,737 98,898 94,168 90,529 5.45%
PBT 41,533 44,902 43,748 43,976 38,600 38,614 38,537 1.25%
Tax 0 0 0 0 0 0 0 -
NP 41,533 44,902 43,748 43,976 38,600 38,614 38,537 1.25%
-
NP to SH 41,533 44,902 43,748 43,976 38,600 38,614 38,537 1.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 83,005 79,872 77,802 75,761 60,298 55,553 51,992 8.10%
-
Net Worth 583,521 623,404 612,952 597,122 470,237 425,614 411,267 5.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 41,640 41,645 41,664 41,678 33,268 32,001 32,007 4.47%
Div Payout % 100.26% 92.75% 95.24% 94.78% 86.19% 82.87% 83.06% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 583,521 623,404 612,952 597,122 470,237 425,614 411,267 5.99%
NOSH 400,385 400,439 400,622 400,753 319,889 320,011 320,077 3.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 33.35% 35.99% 35.99% 36.73% 39.03% 41.01% 42.57% -
ROE 7.12% 7.20% 7.14% 7.36% 8.21% 9.07% 9.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.10 31.16 30.34 29.88 30.92 29.43 28.28 1.59%
EPS 10.37 11.21 10.92 10.97 12.07 12.07 12.04 -2.45%
DPS 10.40 10.40 10.40 10.40 10.40 10.00 10.00 0.65%
NAPS 1.4574 1.5568 1.53 1.49 1.47 1.33 1.2849 2.11%
Adjusted Per Share Value based on latest NOSH - 401,010
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.56 17.59 17.14 16.88 13.94 13.28 12.76 5.46%
EPS 5.86 6.33 6.17 6.20 5.44 5.44 5.43 1.27%
DPS 5.87 5.87 5.87 5.88 4.69 4.51 4.51 4.48%
NAPS 0.8227 0.8789 0.8642 0.8419 0.663 0.6001 0.5798 5.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.57 1.51 1.51 1.53 1.40 1.26 1.26 -
P/RPS 5.05 4.85 4.98 5.12 4.53 4.28 4.45 2.12%
P/EPS 15.13 13.47 13.83 13.94 11.60 10.44 10.47 6.32%
EY 6.61 7.43 7.23 7.17 8.62 9.58 9.56 -5.95%
DY 6.62 6.89 6.89 6.80 7.43 7.94 7.94 -2.98%
P/NAPS 1.08 0.97 0.99 1.03 0.95 0.95 0.98 1.63%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 27/11/15 07/11/14 11/11/13 20/11/12 04/11/11 03/11/10 -
Price 1.64 1.55 1.53 1.55 1.44 1.30 1.29 -
P/RPS 5.27 4.97 5.04 5.19 4.66 4.42 4.56 2.43%
P/EPS 15.81 13.82 14.01 14.13 11.93 10.77 10.71 6.70%
EY 6.33 7.23 7.14 7.08 8.38 9.28 9.33 -6.25%
DY 6.34 6.71 6.80 6.71 7.22 7.69 7.75 -3.28%
P/NAPS 1.13 1.00 1.00 1.04 0.98 0.98 1.00 2.05%

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