[HEKTAR] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.38%
YoY- -36.08%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 119,881 98,429 94,662 89,427 88,442 80,179 59,978 12.22%
PBT 44,041 86,641 40,301 38,473 60,193 79,611 28,640 7.42%
Tax 0 0 0 0 0 0 0 -
NP 44,041 86,641 40,301 38,473 60,193 79,611 28,640 7.42%
-
NP to SH 44,041 86,641 40,301 38,473 60,193 79,611 28,640 7.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,840 11,788 54,361 50,954 28,249 568 31,338 15.85%
-
Net Worth 597,506 470,163 426,265 411,379 406,115 378,637 334,328 10.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 41,676 34,550 32,970 33,928 32,621 34,259 23,065 10.35%
Div Payout % 94.63% 39.88% 81.81% 88.19% 54.19% 43.03% 80.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 597,506 470,163 426,265 411,379 406,115 378,637 334,328 10.15%
NOSH 401,010 319,839 320,500 320,164 319,600 319,633 320,575 3.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 36.74% 88.02% 42.57% 43.02% 68.06% 99.29% 47.75% -
ROE 7.37% 18.43% 9.45% 9.35% 14.82% 21.03% 8.57% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.89 30.77 29.54 27.93 27.67 25.08 18.71 8.11%
EPS 10.98 27.09 12.57 12.02 18.83 24.91 8.93 3.50%
DPS 10.40 10.80 10.30 10.60 10.20 10.71 7.19 6.33%
NAPS 1.49 1.47 1.33 1.2849 1.2707 1.1846 1.0429 6.12%
Adjusted Per Share Value based on latest NOSH - 320,164
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.90 13.88 13.35 12.61 12.47 11.30 8.46 12.21%
EPS 6.21 12.22 5.68 5.42 8.49 11.22 4.04 7.42%
DPS 5.88 4.87 4.65 4.78 4.60 4.83 3.25 10.37%
NAPS 0.8424 0.6629 0.601 0.58 0.5726 0.5338 0.4714 10.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 1.53 1.40 1.26 1.26 1.06 1.05 0.00 -
P/RPS 5.12 4.55 4.27 4.51 3.83 4.19 0.00 -
P/EPS 13.93 5.17 10.02 10.49 5.63 4.22 0.00 -
EY 7.18 19.35 9.98 9.54 17.77 23.72 0.00 -
DY 6.80 7.71 8.17 8.41 9.62 10.20 0.00 -
P/NAPS 1.03 0.95 0.95 0.98 0.83 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/13 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 0.00 1.44 1.30 1.29 1.06 0.94 0.00 -
P/RPS 0.00 4.68 4.40 4.62 3.83 3.75 0.00 -
P/EPS 0.00 5.32 10.34 10.74 5.63 3.77 0.00 -
EY 0.00 18.81 9.67 9.32 17.77 26.50 0.00 -
DY 0.00 7.50 7.92 8.22 9.62 11.39 0.00 -
P/NAPS 0.00 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