Highlights

[ALAQAR] YoY Quarter Result on 2010-03-31 [#1]

Stock [ALAQAR]: AL-AQAR HEALTHCARE REIT
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -64.75%    YoY -     34.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 26,867 25,012 20,131 17,214 12,696 10,242 8,925 20.14%
  YoY % 7.42% 24.25% 16.95% 35.59% 23.96% 14.76% -
  Horiz. % 301.03% 280.25% 225.56% 192.87% 142.25% 114.76% 100.00%
PBT 13,987 12,916 11,242 9,565 7,094 5,941 6,415 13.86%
  YoY % 8.29% 14.89% 17.53% 34.83% 19.41% -7.39% -
  Horiz. % 218.04% 201.34% 175.25% 149.10% 110.58% 92.61% 100.00%
Tax 0 -436 -96 -18 0 0 0 -
  YoY % 0.00% -354.17% -433.33% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 2,422.22% 533.33% 100.00% - - -
NP 13,987 12,480 11,146 9,547 7,094 5,941 6,415 13.86%
  YoY % 12.08% 11.97% 16.75% 34.58% 19.41% -7.39% -
  Horiz. % 218.04% 194.54% 173.75% 148.82% 110.58% 92.61% 100.00%
NP to SH 13,987 12,480 11,146 9,547 7,094 5,941 6,350 14.05%
  YoY % 12.08% 11.97% 16.75% 34.58% 19.41% -6.44% -
  Horiz. % 220.27% 196.54% 175.53% 150.35% 111.72% 93.56% 100.00%
Tax Rate - % 3.38 % 0.85 % 0.19 % - % - % - % -
  YoY % 0.00% 297.65% 347.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,778.95% 447.37% 100.00% - - -
Total Cost 12,880 12,532 8,985 7,667 5,602 4,301 2,510 31.30%
  YoY % 2.78% 39.48% 17.19% 36.86% 30.25% 71.35% -
  Horiz. % 513.15% 499.28% 357.97% 305.46% 223.19% 171.35% 100.00%
Net Worth 782,854 716,799 615,352 551,027 442,837 390,956 342,698 14.75%
  YoY % 9.22% 16.49% 11.67% 24.43% 13.27% 14.08% -
  Horiz. % 228.44% 209.16% 179.56% 160.79% 129.22% 114.08% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 31,592 16,127 19,157 - 6,449 - 6,282 30.86%
  YoY % 95.89% -15.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 502.84% 256.70% 304.91% 0.00% 102.65% 0.00% 100.00%
Div Payout % 225.87 % 129.23 % 171.88 % - % 90.91 % - % 98.94 % 14.73%
  YoY % 74.78% -24.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 228.29% 130.61% 173.72% 0.00% 91.88% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 782,854 716,799 615,352 551,027 442,837 390,956 342,698 14.75%
  YoY % 9.22% 16.49% 11.67% 24.43% 13.27% 14.08% -
  Horiz. % 228.44% 209.16% 179.56% 160.79% 129.22% 114.08% 100.00%
NOSH 695,870 639,999 580,520 519,836 429,939 383,290 335,978 12.89%
  YoY % 8.73% 10.25% 11.67% 20.91% 12.17% 14.08% -
  Horiz. % 207.12% 190.49% 172.78% 154.72% 127.97% 114.08% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 52.06 % 49.90 % 55.37 % 55.46 % 55.88 % 58.01 % 71.88 % -5.23%
  YoY % 4.33% -9.88% -0.16% -0.75% -3.67% -19.30% -
  Horiz. % 72.43% 69.42% 77.03% 77.16% 77.74% 80.70% 100.00%
ROE 1.79 % 1.74 % 1.81 % 1.73 % 1.60 % 1.52 % 1.85 % -0.55%
  YoY % 2.87% -3.87% 4.62% 8.12% 5.26% -17.84% -
  Horiz. % 96.76% 94.05% 97.84% 93.51% 86.49% 82.16% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.86 3.91 3.47 3.31 2.95 2.67 2.66 6.40%
  YoY % -1.28% 12.68% 4.83% 12.20% 10.49% 0.38% -
  Horiz. % 145.11% 146.99% 130.45% 124.44% 110.90% 100.38% 100.00%
EPS 2.01 1.95 1.92 1.84 1.65 1.55 1.89 1.03%
  YoY % 3.08% 1.56% 4.35% 11.52% 6.45% -17.99% -
  Horiz. % 106.35% 103.17% 101.59% 97.35% 87.30% 82.01% 100.00%
DPS 4.54 2.52 3.30 0.00 1.50 0.00 1.87 15.92%
  YoY % 80.16% -23.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.78% 134.76% 176.47% 0.00% 80.21% 0.00% 100.00%
NAPS 1.1250 1.1200 1.0600 1.0600 1.0300 1.0200 1.0200 1.64%
  YoY % 0.45% 5.66% 0.00% 2.91% 0.98% 0.00% -
  Horiz. % 110.29% 109.80% 103.92% 103.92% 100.98% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 735,985
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.65 3.40 2.74 2.34 1.73 1.39 1.21 20.18%
  YoY % 7.35% 24.09% 17.09% 35.26% 24.46% 14.88% -
  Horiz. % 301.65% 280.99% 226.45% 193.39% 142.98% 114.88% 100.00%
EPS 1.90 1.70 1.51 1.30 0.96 0.81 0.86 14.11%
  YoY % 11.76% 12.58% 16.15% 35.42% 18.52% -5.81% -
  Horiz. % 220.93% 197.67% 175.58% 151.16% 111.63% 94.19% 100.00%
DPS 4.29 2.19 2.60 0.00 0.88 0.00 0.85 30.94%
  YoY % 95.89% -15.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 504.71% 257.65% 305.88% 0.00% 103.53% 0.00% 100.00%
NAPS 1.0637 0.9739 0.8361 0.7487 0.6017 0.5312 0.4656 14.75%
  YoY % 9.22% 16.48% 11.67% 24.43% 13.27% 14.09% -
  Horiz. % 228.46% 209.17% 179.57% 160.80% 129.23% 114.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.3100 1.3100 1.1700 1.0400 0.9100 0.9800 2.6400 -
P/RPS 33.93 33.52 33.74 31.41 30.82 36.67 99.38 -16.38%
  YoY % 1.22% -0.65% 7.42% 1.91% -15.95% -63.10% -
  Horiz. % 34.14% 33.73% 33.95% 31.61% 31.01% 36.90% 100.00%
P/EPS 65.17 67.18 60.94 56.63 55.15 63.23 139.68 -11.92%
  YoY % -2.99% 10.24% 7.61% 2.68% -12.78% -54.73% -
  Horiz. % 46.66% 48.10% 43.63% 40.54% 39.48% 45.27% 100.00%
EY 1.53 1.49 1.64 1.77 1.81 1.58 0.72 13.37%
  YoY % 2.68% -9.15% -7.34% -2.21% 14.56% 119.44% -
  Horiz. % 212.50% 206.94% 227.78% 245.83% 251.39% 219.44% 100.00%
DY 3.47 1.92 2.82 0.00 1.65 0.00 0.71 30.24%
  YoY % 80.73% -31.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 488.73% 270.42% 397.18% 0.00% 232.39% 0.00% 100.00%
P/NAPS 1.16 1.17 1.10 0.98 0.88 0.96 2.59 -12.52%
  YoY % -0.85% 6.36% 12.24% 11.36% -8.33% -62.93% -
  Horiz. % 44.79% 45.17% 42.47% 37.84% 33.98% 37.07% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 25/05/12 23/05/11 31/05/10 21/05/09 28/05/08 28/05/07 -
Price 1.3200 1.3600 1.1600 1.0300 0.9500 0.9500 3.2800 -
P/RPS 34.19 34.80 33.45 31.10 32.17 35.55 123.47 -19.25%
  YoY % -1.75% 4.04% 7.56% -3.33% -9.51% -71.21% -
  Horiz. % 27.69% 28.18% 27.09% 25.19% 26.05% 28.79% 100.00%
P/EPS 65.67 69.74 60.42 56.08 57.58 61.29 173.54 -14.94%
  YoY % -5.84% 15.43% 7.74% -2.61% -6.05% -64.68% -
  Horiz. % 37.84% 40.19% 34.82% 32.32% 33.18% 35.32% 100.00%
EY 1.52 1.43 1.66 1.78 1.74 1.63 0.58 17.40%
  YoY % 6.29% -13.86% -6.74% 2.30% 6.75% 181.03% -
  Horiz. % 262.07% 246.55% 286.21% 306.90% 300.00% 281.03% 100.00%
DY 3.44 1.85 2.84 0.00 1.58 0.00 0.57 34.89%
  YoY % 85.95% -34.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 603.51% 324.56% 498.25% 0.00% 277.19% 0.00% 100.00%
P/NAPS 1.17 1.21 1.09 0.97 0.92 0.93 3.22 -15.51%
  YoY % -3.31% 11.01% 12.37% 5.43% -1.08% -71.12% -
  Horiz. % 36.34% 37.58% 33.85% 30.12% 28.57% 28.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers