[HEKTAR] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
13-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 500.01%
YoY- 408.69%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 30,828 30,431 29,058 24,255 24,036 21,530 22,259 5.57%
PBT 17,576 25,784 29,520 57,691 11,341 9,571 32,627 -9.79%
Tax 0 0 0 0 0 0 0 -
NP 17,576 25,784 29,520 57,691 11,341 9,571 32,627 -9.79%
-
NP to SH 17,576 25,784 29,520 57,691 11,341 9,571 32,627 -9.79%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,252 4,647 -462 -33,436 12,695 11,959 -10,368 -
-
Net Worth 620,564 612,970 596,808 473,550 422,884 406,399 401,951 7.50%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 10,809 10,810 10,814 9,599 8,970 9,923 9,596 2.00%
Div Payout % 61.50% 41.93% 36.64% 16.64% 79.10% 103.68% 29.41% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 620,564 612,970 596,808 473,550 422,884 406,399 401,951 7.50%
NOSH 400,364 400,372 400,542 319,966 320,367 320,100 319,872 3.80%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 57.01% 84.73% 101.59% 237.85% 47.18% 44.45% 146.58% -
ROE 2.83% 4.21% 4.95% 12.18% 2.68% 2.36% 8.12% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.70 7.60 7.25 7.58 7.50 6.73 6.96 1.69%
EPS 4.39 6.44 7.37 18.03 3.54 2.99 10.20 -13.10%
DPS 2.70 2.70 2.70 3.00 2.80 3.10 3.00 -1.73%
NAPS 1.55 1.531 1.49 1.48 1.32 1.2696 1.2566 3.55%
Adjusted Per Share Value based on latest NOSH - 319,966
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.35 4.29 4.10 3.42 3.39 3.04 3.14 5.58%
EPS 2.48 3.64 4.16 8.13 1.60 1.35 4.60 -9.78%
DPS 1.52 1.52 1.52 1.35 1.26 1.40 1.35 1.99%
NAPS 0.8749 0.8642 0.8414 0.6676 0.5962 0.573 0.5667 7.50%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.49 1.50 1.46 1.32 1.35 1.12 0.77 -
P/RPS 19.35 19.74 20.13 17.41 17.99 16.65 11.07 9.74%
P/EPS 33.94 23.29 19.81 7.32 38.14 37.46 7.55 28.45%
EY 2.95 4.29 5.05 13.66 2.62 2.67 13.25 -22.13%
DY 1.81 1.80 1.85 2.27 2.07 2.77 3.90 -12.00%
P/NAPS 0.96 0.98 0.98 0.89 1.02 0.88 0.61 7.84%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 12/02/14 05/02/13 13/02/12 17/02/11 02/02/10 04/02/09 -
Price 1.51 1.51 1.47 1.35 1.32 1.15 0.89 -
P/RPS 19.61 19.87 20.26 17.81 17.59 17.10 12.79 7.37%
P/EPS 34.40 23.45 19.95 7.49 37.29 38.46 8.73 25.66%
EY 2.91 4.26 5.01 13.36 2.68 2.60 11.46 -20.41%
DY 1.79 1.79 1.84 2.22 2.12 2.70 3.37 -10.00%
P/NAPS 0.97 0.99 0.99 0.91 1.00 0.91 0.71 5.33%

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