[ALAQAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

26-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 17.34%

YoY- -26.1%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	107,465	107,600	107,468	103,398	102,204	100,058	100,048	4.87%
YoY %	-0.13%	0.12%	3.94%	1.17%	2.14%	0.01%	-	-
Horiz. %	107.41%	107.55%	107.42%	103.35%	102.15%	100.01%	100.00%	-
PBT	57,185	56,312	55,948	64,289	54,644	53,286	51,664	6.99%
YoY %	1.55%	0.65%	-12.97%	17.65%	2.55%	3.14%	-	-
Horiz. %	110.69%	109.00%	108.29%	124.44%	105.77%	103.14%	100.00%	-
Tax	-862	-864	0	-1,387	-1,038	-1,412	-1,744	-37.45%
YoY %	0.23%	0.00%	0.00%	-33.62%	26.49%	19.04%	-	-
Horiz. %	49.43%	49.54%	0.00%	79.53%	59.52%	80.96%	100.00%	-
NP	56,322	55,448	55,948	62,902	53,605	51,874	49,920	8.36%
YoY %	1.58%	-0.89%	-11.06%	17.34%	3.34%	3.91%	-	-
Horiz. %	112.82%	111.07%	112.08%	126.01%	107.38%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,322	55,448	55,948	62,902	53,605	51,874	49,920	8.36%
YoY %	1.58%	-0.89%	-11.06%	17.34%	3.34%	3.91%	-	-
Horiz. %	112.82%	111.07%	112.08%	126.01%	107.38%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.51%	1.53%	0.00%	2.16%	1.90%	2.65%	3.38%	-
YoY %	-1.31%	0.00%	0.00%	13.68%	-28.30%	-21.60%	-	-
Horiz. %	44.67%	45.27%	0.00%	63.91%	56.21%	78.40%	100.00%	-
Total Cost	51,142	52,152	51,520	40,496	48,598	48,184	50,128	1.34%
YoY %	-1.94%	1.23%	27.22%	-16.67%	0.86%	-3.88%	-	-
Horiz. %	102.02%	104.04%	102.78%	80.79%	96.95%	96.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,251	797,239	782,854	769,010	738,171	704,461	716,799	6.08%
YoY %	-1.75%	1.84%	1.80%	4.18%	4.79%	-1.72%	-	-
Horiz. %	109.27%	111.22%	109.22%	107.28%	102.98%	98.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	77,942	63,249	126,370	38,678	50,793	41,755	64,511	13.42%
YoY %	23.23%	-49.95%	226.72%	-23.85%	21.65%	-35.27%	-	-
Horiz. %	120.82%	98.04%	195.89%	59.96%	78.74%	64.73%	100.00%	-
Div Payout %	138.39%	114.07%	225.87%	61.49%	94.75%	80.49%	129.23%	-
YoY %	21.32%	-49.50%	267.33%	-35.10%	17.72%	-37.72%	-	-
Horiz. %	107.09%	88.27%	174.78%	47.58%	73.32%	62.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	783,251	797,239	782,854	769,010	738,171	704,461	716,799	6.08%
YoY %	-1.75%	1.84%	1.80%	4.18%	4.79%	-1.72%	-	-
Horiz. %	109.27%	111.22%	109.22%	107.28%	102.98%	98.28%	100.00%	-
NOSH	695,914	696,582	695,870	669,170	659,081	640,419	639,999	5.73%
YoY %	-0.10%	0.10%	3.99%	1.53%	2.91%	0.07%	-	-
Horiz. %	108.74%	108.84%	108.73%	104.56%	102.98%	100.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	52.41%	51.53%	52.06%	60.83%	52.45%	51.84%	49.90%	-
YoY %	1.71%	-1.02%	-14.42%	15.98%	1.18%	3.89%	-	-
Horiz. %	105.03%	103.27%	104.33%	121.90%	105.11%	103.89%	100.00%	-
ROE	7.19%	6.96%	7.15%	8.18%	7.26%	7.36%	6.96%	-
YoY %	3.30%	-2.66%	-12.59%	12.67%	-1.36%	5.75%	-	-
Horiz. %	103.30%	100.00%	102.73%	117.53%	104.31%	105.75%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	15.44	15.45	15.44	15.45	15.51	15.62	15.63	-0.81%
YoY %	-0.06%	0.06%	-0.06%	-0.39%	-0.70%	-0.06%	-	-
Horiz. %	98.78%	98.85%	98.78%	98.85%	99.23%	99.94%	100.00%	-
EPS	8.09	7.96	8.04	9.40	8.13	8.10	7.80	2.46%
YoY %	1.63%	-1.00%	-14.47%	15.62%	0.37%	3.85%	-	-
Horiz. %	103.72%	102.05%	103.08%	120.51%	104.23%	103.85%	100.00%	-
DPS	11.20	9.08	18.16	5.78	7.71	6.52	10.08	7.26%
YoY %	23.35%	-50.00%	214.19%	-25.03%	18.25%	-35.32%	-	-
Horiz. %	111.11%	90.08%	180.16%	57.34%	76.49%	64.68%	100.00%	-
NAPS	1.1255	1.1445	1.125	1.1492	1.12	1.10	1.12	0.32%
YoY %	-1.66%	1.73%	-2.11%	2.61%	1.82%	-1.79%	-	-
Horiz. %	100.49%	102.19%	100.45%	102.61%	100.00%	98.21%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 687,848
RPS	12.80	12.82	12.80	12.32	12.17	11.92	11.92	4.85%
YoY %	-0.16%	0.16%	3.90%	1.23%	2.10%	0.00%	-	-
Horiz. %	107.38%	107.55%	107.38%	103.36%	102.10%	100.00%	100.00%	-
EPS	6.71	6.60	6.66	7.49	6.38	6.18	5.95	8.33%
YoY %	1.67%	-0.90%	-11.08%	17.40%	3.24%	3.87%	-	-
Horiz. %	112.77%	110.92%	111.93%	125.88%	107.23%	103.87%	100.00%	-
DPS	9.28	7.53	15.05	4.61	6.05	4.97	7.68	13.43%
YoY %	23.24%	-49.97%	226.46%	-23.80%	21.73%	-35.29%	-	-
Horiz. %	120.83%	98.05%	195.96%	60.03%	78.78%	64.71%	100.00%	-
NAPS	0.9329	0.9495	0.9324	0.9159	0.8792	0.839	0.8537	6.08%
YoY %	-1.75%	1.83%	1.80%	4.17%	4.79%	-1.72%	-	-
Horiz. %	109.28%	111.22%	109.22%	107.29%	102.99%	98.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.39	1.33	1.31	1.29	1.45	1.37	1.31	-
P/RPS	9.00	8.61	8.48	8.35	9.35	8.77	8.38	4.86%
YoY %	4.53%	1.53%	1.56%	-10.70%	6.61%	4.65%	-	-
Horiz. %	107.40%	102.74%	101.19%	99.64%	111.58%	104.65%	100.00%	-
P/EPS	17.17	16.71	16.29	13.72	17.83	16.91	16.79	1.50%
YoY %	2.75%	2.58%	18.73%	-23.05%	5.44%	0.71%	-	-
Horiz. %	102.26%	99.52%	97.02%	81.72%	106.19%	100.71%	100.00%	-
EY	5.82	5.98	6.14	7.29	5.61	5.91	5.95	-1.46%
YoY %	-2.68%	-2.61%	-15.78%	29.95%	-5.08%	-0.67%	-	-
Horiz. %	97.82%	100.50%	103.19%	122.52%	94.29%	99.33%	100.00%	-
DY	8.06	6.83	13.86	4.48	5.31	4.76	7.69	3.17%
YoY %	18.01%	-50.72%	209.37%	-15.63%	11.55%	-38.10%	-	-
Horiz. %	104.81%	88.82%	180.23%	58.26%	69.05%	61.90%	100.00%	-
P/NAPS	1.24	1.16	1.16	1.12	1.29	1.25	1.17	3.94%
YoY %	6.90%	0.00%	3.57%	-13.18%	3.20%	6.84%	-	-
Horiz. %	105.98%	99.15%	99.15%	95.73%	110.26%	106.84%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	28/08/13	21/05/13	26/02/13	27/11/12	27/08/12	25/05/12	-
Price	1.35	1.31	1.32	1.30	1.30	1.43	1.36	-
P/RPS	8.74	8.48	8.55	8.41	8.38	9.15	8.70	0.30%
YoY %	3.07%	-0.82%	1.66%	0.36%	-8.42%	5.17%	-	-
Horiz. %	100.46%	97.47%	98.28%	96.67%	96.32%	105.17%	100.00%	-
P/EPS	16.68	16.46	16.42	13.83	15.98	17.65	17.44	-2.92%
YoY %	1.34%	0.24%	18.73%	-13.45%	-9.46%	1.20%	-	-
Horiz. %	95.64%	94.38%	94.15%	79.30%	91.63%	101.20%	100.00%	-
EY	6.00	6.08	6.09	7.23	6.26	5.66	5.74	2.99%
YoY %	-1.32%	-0.16%	-15.77%	15.50%	10.60%	-1.39%	-	-
Horiz. %	104.53%	105.92%	106.10%	125.96%	109.06%	98.61%	100.00%	-
DY	8.30	6.93	13.76	4.45	5.93	4.56	7.41	7.84%
YoY %	19.77%	-49.64%	209.21%	-24.96%	30.04%	-38.46%	-	-
Horiz. %	112.01%	93.52%	185.70%	60.05%	80.03%	61.54%	100.00%	-
P/NAPS	1.20	1.14	1.17	1.13	1.16	1.30	1.21	-0.55%
YoY %	5.26%	-2.56%	3.54%	-2.59%	-10.77%	7.44%	-	-
Horiz. %	99.17%	94.21%	96.69%	93.39%	95.87%	107.44%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos