[ALAQAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.76%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 107,419 80,599 53,800 26,867 103,398 76,653 50,029 66.20%
PBT 75,825 42,889 28,156 13,987 64,289 40,983 26,643 100.44%
Tax -2,514 -647 -432 0 -1,387 -779 -706 132.64%
NP 73,311 42,242 27,724 13,987 62,902 40,204 25,937 99.53%
-
NP to SH 73,311 42,242 27,724 13,987 62,902 40,204 25,937 99.53%
-
Tax Rate 3.32% 1.51% 1.53% 0.00% 2.16% 1.90% 2.65% -
Total Cost 34,108 38,357 26,076 12,880 40,496 36,449 24,092 26.00%
-
Net Worth 814,845 783,251 797,239 782,854 769,010 738,171 704,461 10.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 58,481 58,456 31,624 31,592 38,678 38,094 20,877 98.34%
Div Payout % 79.77% 138.39% 114.07% 225.87% 61.49% 94.75% 80.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 814,845 783,251 797,239 782,854 769,010 738,171 704,461 10.16%
NOSH 696,210 695,914 696,582 695,870 669,170 659,081 640,419 5.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 68.25% 52.41% 51.53% 52.06% 60.83% 52.45% 51.84% -
ROE 9.00% 5.39% 3.48% 1.79% 8.18% 5.45% 3.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.43 11.58 7.72 3.86 15.45 11.63 7.81 57.25%
EPS 10.53 6.07 3.98 2.01 9.40 6.10 4.05 88.75%
DPS 8.40 8.40 4.54 4.54 5.78 5.78 3.26 87.62%
NAPS 1.1704 1.1255 1.1445 1.125 1.1492 1.12 1.10 4.21%
Adjusted Per Share Value based on latest NOSH - 695,870
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.78 9.59 6.40 3.20 12.30 9.12 5.95 66.24%
EPS 8.72 5.03 3.30 1.66 7.48 4.78 3.09 99.32%
DPS 6.96 6.96 3.76 3.76 4.60 4.53 2.48 98.58%
NAPS 0.9695 0.9319 0.9485 0.9314 0.915 0.8783 0.8382 10.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.33 1.39 1.33 1.31 1.29 1.45 1.37 -
P/RPS 8.62 12.00 17.22 33.93 8.35 12.47 17.54 -37.64%
P/EPS 12.63 22.90 33.42 65.17 13.72 23.77 33.83 -48.05%
EY 7.92 4.37 2.99 1.53 7.29 4.21 2.96 92.38%
DY 6.32 6.04 3.41 3.47 4.48 3.99 2.38 91.42%
P/NAPS 1.14 1.24 1.16 1.16 1.12 1.29 1.25 -5.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 21/05/13 26/02/13 27/11/12 27/08/12 -
Price 1.34 1.35 1.31 1.32 1.30 1.30 1.43 -
P/RPS 8.68 11.66 16.96 34.19 8.41 11.18 18.31 -39.11%
P/EPS 12.73 22.24 32.91 65.67 13.83 21.31 35.31 -49.25%
EY 7.86 4.50 3.04 1.52 7.23 4.69 2.83 97.21%
DY 6.27 6.22 3.47 3.44 4.45 4.45 2.28 95.92%
P/NAPS 1.14 1.20 1.14 1.17 1.13 1.16 1.30 -8.36%

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