[HEKTAR] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ-0.0%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 98,429 94,662 89,427 88,442 80,179 59,978 10.40%
PBT 86,641 40,301 38,473 60,193 79,611 28,640 24.75%
Tax 0 0 0 0 0 0 -
NP 86,641 40,301 38,473 60,193 79,611 28,640 24.75%
-
NP to SH 86,641 40,301 38,473 60,193 79,611 28,640 24.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,788 54,361 50,954 28,249 568 31,338 -17.74%
-
Net Worth 470,163 426,265 411,379 406,115 378,637 334,328 7.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 34,550 32,970 33,928 32,621 34,259 23,065 8.40%
Div Payout % 39.88% 81.81% 88.19% 54.19% 43.03% 80.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 470,163 426,265 411,379 406,115 378,637 334,328 7.04%
NOSH 319,839 320,500 320,164 319,600 319,633 320,575 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 88.02% 42.57% 43.02% 68.06% 99.29% 47.75% -
ROE 18.43% 9.45% 9.35% 14.82% 21.03% 8.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.77 29.54 27.93 27.67 25.08 18.71 10.44%
EPS 27.09 12.57 12.02 18.83 24.91 8.93 24.82%
DPS 10.80 10.30 10.60 10.20 10.71 7.19 8.46%
NAPS 1.47 1.33 1.2849 1.2707 1.1846 1.0429 7.09%
Adjusted Per Share Value based on latest NOSH - 319,600
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.88 13.35 12.61 12.47 11.30 8.46 10.39%
EPS 12.22 5.68 5.42 8.49 11.22 4.04 24.74%
DPS 4.87 4.65 4.78 4.60 4.83 3.25 8.41%
NAPS 0.6629 0.601 0.58 0.5726 0.5338 0.4714 7.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 1.40 1.26 1.26 1.06 1.05 0.00 -
P/RPS 4.55 4.27 4.51 3.83 4.19 0.00 -
P/EPS 5.17 10.02 10.49 5.63 4.22 0.00 -
EY 19.35 9.98 9.54 17.77 23.72 0.00 -
DY 7.71 8.17 8.41 9.62 10.20 0.00 -
P/NAPS 0.95 0.95 0.98 0.83 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/12 04/11/11 03/11/10 04/11/09 04/11/08 - -
Price 1.44 1.30 1.29 1.06 0.94 0.00 -
P/RPS 4.68 4.40 4.62 3.83 3.75 0.00 -
P/EPS 5.32 10.34 10.74 5.63 3.77 0.00 -
EY 18.81 9.67 9.32 17.77 26.50 0.00 -
DY 7.50 7.92 8.22 9.62 11.39 0.00 -
P/NAPS 0.98 0.98 1.00 0.83 0.79 0.00 -

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