[HEKTAR] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
06-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.02%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Revenue 123,825 125,904 123,025 120,333 108,854 114,623 95,997 5.21%
PBT 42,074 4,372 51,021 58,164 59,805 61,587 86,433 -13.40%
Tax 0 0 0 0 0 0 0 -
NP 42,074 4,372 51,021 58,164 59,805 61,587 86,433 -13.40%
-
NP to SH 42,074 4,372 51,021 58,164 59,805 61,587 86,433 -13.40%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 81,751 121,532 72,004 62,169 49,049 53,036 9,564 53.55%
-
Net Worth 584,696 584,780 621,688 613,153 0 597,079 476,652 4.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Div 40,872 42,060 42,089 42,067 37,867 39,968 33,923 3.79%
Div Payout % 97.15% 962.05% 82.49% 72.33% 63.32% 64.90% 39.25% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 584,696 584,780 621,688 613,153 0 597,079 476,652 4.16%
NOSH 400,916 400,973 400,469 400,727 400,724 400,724 319,901 4.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
NP Margin 33.98% 3.47% 41.47% 48.34% 54.94% 53.73% 90.04% -
ROE 7.20% 0.75% 8.21% 9.49% 0.00% 10.31% 18.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 30.89 31.40 30.72 30.03 27.16 28.60 30.01 0.57%
EPS 10.49 1.09 12.74 14.51 14.92 15.37 27.02 -17.23%
DPS 10.20 10.50 10.50 10.50 9.45 9.97 10.60 -0.76%
NAPS 1.4584 1.4584 1.5524 1.5301 0.00 1.49 1.49 -0.42%
Adjusted Per Share Value based on latest NOSH - 400,727
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 17.46 17.75 17.34 16.97 15.35 16.16 13.53 5.22%
EPS 5.93 0.62 7.19 8.20 8.43 8.68 12.19 -13.41%
DPS 5.76 5.93 5.93 5.93 5.34 5.63 4.78 3.79%
NAPS 0.8243 0.8245 0.8765 0.8645 0.00 0.8418 0.672 4.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 1.63 1.51 1.51 1.51 1.50 1.50 1.37 -
P/RPS 5.28 4.81 4.92 5.03 5.52 5.24 4.57 2.92%
P/EPS 15.53 138.49 11.85 10.40 10.05 9.76 5.07 25.07%
EY 6.44 0.72 8.44 9.61 9.95 10.25 19.72 -20.04%
DY 6.26 6.95 6.95 6.95 6.30 6.65 7.74 -4.15%
P/NAPS 1.12 1.04 0.97 0.99 0.00 1.01 0.92 4.01%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 23/05/17 25/04/16 15/05/15 06/05/14 - - 25/05/12 -
Price 1.55 1.51 1.52 1.51 0.00 0.00 1.40 -
P/RPS 5.02 4.81 4.95 5.03 0.00 0.00 4.67 1.45%
P/EPS 14.77 138.49 11.93 10.40 0.00 0.00 5.18 23.29%
EY 6.77 0.72 8.38 9.61 0.00 0.00 19.30 -18.89%
DY 6.58 6.95 6.91 6.95 0.00 0.00 7.57 -2.76%
P/NAPS 1.06 1.04 0.98 0.99 0.00 0.00 0.94 2.43%

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