[HEKTAR] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -0.23%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 114,623 108,854 95,997 92,258 88,960 87,079 73,521 9.28%
PBT 61,587 59,805 86,433 40,149 38,048 60,749 78,013 -4.61%
Tax 0 0 0 0 0 0 0 -
NP 61,587 59,805 86,433 40,149 38,048 60,749 78,013 -4.61%
-
NP to SH 61,587 59,805 86,433 40,149 38,048 60,749 78,013 -4.61%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 53,036 49,049 9,564 52,109 50,912 26,330 -4,492 -
-
Net Worth 597,079 0 476,652 422,018 407,872 403,817 375,166 9.73%
Dividend
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 39,968 37,867 33,923 32,977 33,254 32,631 34,287 3.11%
Div Payout % 64.90% 63.32% 39.25% 82.14% 87.40% 53.72% 43.95% -
Equity
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 597,079 0 476,652 422,018 407,872 403,817 375,166 9.73%
NOSH 400,724 400,724 319,901 319,710 319,649 320,210 319,780 4.61%
Ratio Analysis
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 53.73% 54.94% 90.04% 43.52% 42.77% 69.76% 106.11% -
ROE 10.31% 0.00% 18.13% 9.51% 9.33% 15.04% 20.79% -
Per Share
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.60 27.16 30.01 28.86 27.83 27.19 22.99 4.46%
EPS 15.37 14.92 27.02 12.56 11.90 18.97 24.40 -8.82%
DPS 9.97 9.45 10.60 10.30 10.40 10.20 10.71 -1.42%
NAPS 1.49 0.00 1.49 1.32 1.276 1.2611 1.1732 4.89%
Adjusted Per Share Value based on latest NOSH - 319,710
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 16.22 15.40 13.58 13.05 12.59 12.32 10.40 9.29%
EPS 8.71 8.46 12.23 5.68 5.38 8.59 11.04 -4.62%
DPS 5.65 5.36 4.80 4.67 4.70 4.62 4.85 3.09%
NAPS 0.8447 0.00 0.6744 0.5971 0.5771 0.5713 0.5308 9.73%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.50 1.50 1.37 1.30 1.23 0.87 1.35 -
P/RPS 5.24 5.52 4.57 4.51 4.42 3.20 5.87 -2.24%
P/EPS 9.76 10.05 5.07 10.35 10.33 4.59 5.53 12.02%
EY 10.25 9.95 19.72 9.66 9.68 21.81 18.07 -10.71%
DY 6.65 6.30 7.74 7.92 8.46 11.72 7.93 -3.45%
P/NAPS 1.01 0.00 0.92 0.98 0.96 0.69 1.15 -2.56%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date - - 25/05/12 11/05/11 05/05/10 18/05/09 05/05/08 -
Price 0.00 0.00 1.40 1.37 1.24 0.88 1.42 -
P/RPS 0.00 0.00 4.67 4.75 4.46 3.24 6.18 -
P/EPS 0.00 0.00 5.18 10.91 10.42 4.64 5.82 -
EY 0.00 0.00 19.30 9.17 9.60 21.56 17.18 -
DY 0.00 0.00 7.57 7.52 8.39 11.59 7.54 -
P/NAPS 0.00 0.00 0.94 1.04 0.97 0.70 1.21 -

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