[ALAQAR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.83%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,867 103,398 76,653 50,029 25,012 84,466 61,379 -42.32%
PBT 13,987 64,289 40,983 26,643 12,916 85,895 33,731 -44.36%
Tax 0 -1,387 -779 -706 -436 -780 -362 -
NP 13,987 62,902 40,204 25,937 12,480 85,115 33,369 -43.96%
-
NP to SH 13,987 62,902 40,204 25,937 12,480 85,115 33,369 -43.96%
-
Tax Rate 0.00% 2.16% 1.90% 2.65% 3.38% 0.91% 1.07% -
Total Cost 12,880 40,496 36,449 24,092 12,532 -649 28,010 -40.39%
-
Net Worth 782,854 769,010 738,171 704,461 716,799 716,219 638,363 14.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 31,592 38,678 38,094 20,877 16,127 33,061 19,150 39.57%
Div Payout % 225.87% 61.49% 94.75% 80.49% 129.23% 38.84% 57.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 782,854 769,010 738,171 704,461 716,799 716,219 638,363 14.55%
NOSH 695,870 669,170 659,081 640,419 639,999 639,481 580,330 12.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 52.06% 60.83% 52.45% 51.84% 49.90% 100.77% 54.37% -
ROE 1.79% 8.18% 5.45% 3.68% 1.74% 11.88% 5.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.86 15.45 11.63 7.81 3.91 13.21 10.58 -48.91%
EPS 2.01 9.40 6.10 4.05 1.95 13.31 5.75 -50.34%
DPS 4.54 5.78 5.78 3.26 2.52 5.17 3.30 23.67%
NAPS 1.125 1.1492 1.12 1.10 1.12 1.12 1.10 1.50%
Adjusted Per Share Value based on latest NOSH - 697,253
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.20 12.30 9.12 5.95 2.98 10.05 7.30 -42.26%
EPS 1.66 7.48 4.78 3.09 1.48 10.13 3.97 -44.05%
DPS 3.76 4.60 4.53 2.48 1.92 3.93 2.28 39.54%
NAPS 0.9314 0.915 0.8783 0.8382 0.8528 0.8522 0.7595 14.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.31 1.29 1.45 1.37 1.31 1.15 1.13 -
P/RPS 33.93 8.35 12.47 17.54 33.52 8.71 10.68 115.95%
P/EPS 65.17 13.72 23.77 33.83 67.18 8.64 19.65 122.23%
EY 1.53 7.29 4.21 2.96 1.49 11.57 5.09 -55.09%
DY 3.47 4.48 3.99 2.38 1.92 4.50 2.92 12.18%
P/NAPS 1.16 1.12 1.29 1.25 1.17 1.03 1.03 8.23%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 26/02/13 27/11/12 27/08/12 25/05/12 24/02/12 29/11/11 -
Price 1.32 1.30 1.30 1.43 1.36 1.21 1.13 -
P/RPS 34.19 8.41 11.18 18.31 34.80 9.16 10.68 117.05%
P/EPS 65.67 13.83 21.31 35.31 69.74 9.09 19.65 123.36%
EY 1.52 7.23 4.69 2.83 1.43 11.00 5.09 -55.29%
DY 3.44 4.45 4.45 2.28 1.85 4.27 2.92 11.53%
P/NAPS 1.17 1.13 1.16 1.30 1.21 1.08 1.03 8.85%

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