[ALAQAR] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 52.05%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,444 68,858 68,856 60,580 57,088 53,998 50,784 25.52%
PBT 40,804 41,038 38,260 54,248 35,316 32,914 28,376 27.37%
Tax -232 -58 -72 -551 0 0 0 -
NP 40,572 40,980 38,188 53,697 35,316 32,914 28,376 26.88%
-
NP to SH 40,572 40,980 38,188 53,697 35,316 32,914 28,376 26.88%
-
Tax Rate 0.57% 0.14% 0.19% 1.02% 0.00% 0.00% 0.00% -
Total Cost 30,872 27,878 30,668 6,883 21,772 21,084 22,408 23.79%
-
Net Worth 609,741 597,866 551,027 544,574 533,886 510,903 442,837 23.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 34,300 51,428 - 40,057 29,717 - 25,796 20.89%
Div Payout % 84.54% 125.50% - 74.60% 84.15% - 90.91% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 609,741 597,866 551,027 544,574 533,886 510,903 442,837 23.74%
NOSH 580,706 580,453 519,836 523,629 518,336 491,253 429,939 22.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 56.79% 59.51% 55.46% 88.64% 61.86% 60.95% 55.88% -
ROE 6.65% 6.85% 6.93% 9.86% 6.61% 6.44% 6.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.30 11.86 13.25 11.57 11.01 10.99 11.81 2.74%
EPS 6.99 7.06 7.36 11.10 6.81 6.70 6.60 3.89%
DPS 5.91 8.86 0.00 7.65 5.73 0.00 6.00 -1.00%
NAPS 1.05 1.03 1.06 1.04 1.03 1.04 1.03 1.28%
Adjusted Per Share Value based on latest NOSH - 529,329
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.50 8.19 8.19 7.21 6.79 6.42 6.04 25.55%
EPS 4.83 4.88 4.54 6.39 4.20 3.92 3.38 26.84%
DPS 4.08 6.12 0.00 4.77 3.54 0.00 3.07 20.85%
NAPS 0.7255 0.7113 0.6556 0.6479 0.6352 0.6079 0.5269 23.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.15 1.03 1.04 0.99 0.96 0.92 0.91 -
P/RPS 9.35 8.68 7.85 8.56 8.72 8.37 7.70 13.80%
P/EPS 16.46 14.59 14.16 9.65 14.09 13.73 13.79 12.51%
EY 6.08 6.85 7.06 10.36 7.10 7.28 7.25 -11.06%
DY 5.14 8.60 0.00 7.73 5.97 0.00 6.59 -15.25%
P/NAPS 1.10 1.00 0.98 0.95 0.93 0.88 0.88 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 25/08/09 21/05/09 -
Price 1.20 1.12 1.03 0.98 0.98 0.94 0.95 -
P/RPS 9.75 9.44 7.78 8.47 8.90 8.55 8.04 13.70%
P/EPS 17.18 15.86 14.02 9.56 14.38 14.03 14.39 12.52%
EY 5.82 6.30 7.13 10.46 6.95 7.13 6.95 -11.14%
DY 4.92 7.91 0.00 7.81 5.85 0.00 6.32 -15.36%
P/NAPS 1.14 1.09 0.97 0.94 0.95 0.90 0.92 15.35%

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