[HEKTAR] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1833.6%
YoY- 806.87%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 137,090 135,108 125,543 124,571 125,512 121,991 120,234 2.20%
PBT 39,613 33,128 32,697 43,158 4,759 50,387 58,765 -6.35%
Tax -28,171 0 0 0 0 0 0 -
NP 11,442 33,128 32,697 43,158 4,759 50,387 58,765 -23.85%
-
NP to SH 11,442 33,128 32,697 43,158 4,759 50,387 58,765 -23.85%
-
Tax Rate 71.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 125,648 101,980 92,846 81,413 120,753 71,604 61,469 12.64%
-
Net Worth 609,417 635,333 648,869 584,949 584,207 620,564 612,970 -0.09%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 35,894 41,622 40,491 42,077 42,047 42,095 42,067 -2.60%
Div Payout % 313.71% 125.64% 123.84% 97.50% 883.54% 83.55% 71.59% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 609,417 635,333 648,869 584,949 584,207 620,564 612,970 -0.09%
NOSH 461,960 461,960 461,960 400,266 400,526 400,364 400,372 2.41%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.35% 24.52% 26.04% 34.65% 3.79% 41.30% 48.88% -
ROE 1.88% 5.21% 5.04% 7.38% 0.81% 8.12% 9.59% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.68 29.25 27.18 31.12 31.34 30.47 30.03 -0.19%
EPS 2.48 7.17 7.08 10.78 1.19 12.59 14.68 -25.63%
DPS 7.77 9.01 8.77 10.50 10.50 10.50 10.50 -4.89%
NAPS 1.3192 1.3753 1.4046 1.4614 1.4586 1.55 1.531 -2.44%
Adjusted Per Share Value based on latest NOSH - 400,266
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 19.33 19.05 17.70 17.56 17.70 17.20 16.95 2.21%
EPS 1.61 4.67 4.61 6.08 0.67 7.10 8.29 -23.89%
DPS 5.06 5.87 5.71 5.93 5.93 5.93 5.93 -2.60%
NAPS 0.8592 0.8957 0.9148 0.8247 0.8237 0.8749 0.8642 -0.09%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.99 1.11 1.30 1.56 1.52 1.49 1.50 -
P/RPS 3.34 3.80 4.78 5.01 4.85 4.89 4.99 -6.46%
P/EPS 39.97 15.48 18.37 14.47 127.93 11.84 10.22 25.50%
EY 2.50 6.46 5.44 6.91 0.78 8.45 9.79 -20.34%
DY 7.85 8.12 6.74 6.73 6.91 7.05 7.00 1.92%
P/NAPS 0.75 0.81 0.93 1.07 1.04 0.96 0.98 -4.35%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 12/02/18 14/02/17 17/02/16 13/02/15 12/02/14 -
Price 0.97 1.12 1.21 1.63 1.52 1.51 1.51 -
P/RPS 3.27 3.83 4.45 5.24 4.85 4.96 5.03 -6.92%
P/EPS 39.16 15.62 17.10 15.12 127.93 12.00 10.29 24.93%
EY 2.55 6.40 5.85 6.61 0.78 8.33 9.72 -19.98%
DY 8.01 8.04 7.24 6.44 6.91 6.95 6.95 2.39%
P/NAPS 0.74 0.81 0.86 1.12 1.04 0.97 0.99 -4.73%

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