[HEKTAR] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.01%
YoY- 30.53%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 101,439 116,186 136,105 134,668 123,269 125,335 124,409 -3.34%
PBT -27,685 22,315 33,028 42,580 32,622 2,232 51,253 -
Tax 249 -28,171 0 0 0 0 0 -
NP -27,436 -5,856 33,028 42,580 32,622 2,232 51,253 -
-
NP to SH -27,436 -5,856 33,028 42,580 32,622 2,232 51,253 -
-
Tax Rate - 126.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 128,875 122,042 103,077 92,088 90,647 123,103 73,156 9.88%
-
Net Worth 581,700 613,298 636,904 642,401 563,504 583,834 622,719 -1.12%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,157 16,307 37,326 46,196 36,054 42,084 42,043 -31.97%
Div Payout % 0.00% 0.00% 113.01% 108.49% 110.52% 1,885.49% 82.03% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 581,700 613,298 636,904 642,401 563,504 583,834 622,719 -1.12%
NOSH 461,960 461,960 461,960 461,960 461,960 400,600 399,999 2.42%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -27.05% -5.04% 24.27% 31.62% 26.46% 1.78% 41.20% -
ROE -4.72% -0.95% 5.19% 6.63% 5.79% 0.38% 8.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 21.96 25.15 29.46 29.15 30.15 31.29 31.10 -5.62%
EPS -5.94 -1.27 7.15 9.22 7.98 0.56 12.81 -
DPS 0.90 3.53 8.08 10.00 8.82 10.50 10.50 -33.57%
NAPS 1.2592 1.3276 1.3787 1.3906 1.3784 1.4574 1.5568 -3.47%
Adjusted Per Share Value based on latest NOSH - 461,960
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.30 16.38 19.19 18.99 17.38 17.67 17.54 -3.34%
EPS -3.87 -0.83 4.66 6.00 4.60 0.31 7.23 -
DPS 0.59 2.30 5.26 6.51 5.08 5.93 5.93 -31.90%
NAPS 0.8201 0.8647 0.898 0.9057 0.7945 0.8231 0.878 -1.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.57 0.585 0.985 1.24 1.27 1.57 1.51 -
P/RPS 2.60 2.33 3.34 4.25 4.21 5.02 4.85 -9.86%
P/EPS -9.60 -46.15 13.78 13.45 15.92 281.78 11.78 -
EY -10.42 -2.17 7.26 7.43 6.28 0.35 8.49 -
DY 1.58 6.03 8.20 8.06 6.94 6.69 6.95 -21.85%
P/NAPS 0.45 0.44 0.71 0.89 0.92 1.08 0.97 -12.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 25/11/20 27/11/19 27/11/18 24/11/17 16/11/16 27/11/15 -
Price 0.55 0.56 0.985 1.13 1.24 1.64 1.55 -
P/RPS 2.50 2.23 3.34 3.88 4.11 5.24 4.98 -10.84%
P/EPS -9.26 -44.18 13.78 12.26 15.54 294.35 12.10 -
EY -10.80 -2.26 7.26 8.16 6.44 0.34 8.27 -
DY 1.64 6.30 8.20 8.85 7.11 6.40 6.77 -21.02%
P/NAPS 0.44 0.42 0.71 0.81 0.90 1.13 1.00 -12.77%

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