[ALAQAR] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

25-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 56.55%

YoY- 82.04%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	55,329	52,023	50,232	47,778	44,191	40,604	37,017	30.69%
YoY %	6.35%	3.57%	5.14%	8.12%	8.83%	9.69%	-	-
Horiz. %	149.47%	140.54%	135.70%	129.07%	119.38%	109.69%	100.00%	-
PBT	49,161	47,642	47,427	46,274	29,559	27,371	24,946	57.12%
YoY %	3.19%	0.45%	2.49%	56.55%	7.99%	9.72%	-	-
Horiz. %	197.07%	190.98%	190.12%	185.50%	118.49%	109.72%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	49,161	47,642	47,427	46,274	29,559	27,371	24,946	57.12%
YoY %	3.19%	0.45%	2.49%	56.55%	7.99%	9.72%	-	-
Horiz. %	197.07%	190.98%	190.12%	185.50%	118.49%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,161	47,642	47,427	46,274	29,559	27,371	24,946	57.12%
YoY %	3.19%	0.45%	2.49%	56.55%	7.99%	9.72%	-	-
Horiz. %	197.07%	190.98%	190.12%	185.50%	118.49%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	6,168	4,381	2,805	1,504	14,632	13,233	12,071	-36.05%
YoY %	40.79%	56.19%	86.50%	-89.72%	10.57%	9.63%	-	-
Horiz. %	51.10%	36.29%	23.24%	12.46%	121.22%	109.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	533,918	512,157	442,837	445,895	436,378	429,121	390,956	23.06%
YoY %	4.25%	15.65%	-0.69%	2.18%	1.69%	9.76%	-	-
Horiz. %	136.57%	131.00%	113.27%	114.05%	111.62%	109.76%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	38,541	24,027	41,192	34,743	21,800	28,150	16,974	72.66%
YoY %	60.41%	-41.67%	18.56%	59.37%	-22.56%	65.84%	-	-
Horiz. %	227.06%	141.55%	242.68%	204.68%	128.43%	165.84%	100.00%	-
Div Payout %	78.40%	50.43%	86.85%	75.08%	73.75%	102.85%	68.04%	-
YoY %	55.46%	-41.93%	15.68%	1.80%	-28.29%	51.16%	-	-
Horiz. %	115.23%	74.12%	127.65%	110.35%	108.39%	151.16%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	533,918	512,157	442,837	445,895	436,378	429,121	390,956	23.06%
YoY %	4.25%	15.65%	-0.69%	2.18%	1.69%	9.76%	-	-
Horiz. %	136.57%	131.00%	113.27%	114.05%	111.62%	109.76%	100.00%	-
NOSH	518,367	492,459	429,939	428,745	427,821	429,121	383,290	22.27%
YoY %	5.26%	14.54%	0.28%	0.22%	-0.30%	11.96%	-	-
Horiz. %	135.24%	128.48%	112.17%	111.86%	111.62%	111.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	88.85%	91.58%	94.42%	96.85%	66.89%	67.41%	67.39%	-
YoY %	-2.98%	-3.01%	-2.51%	44.79%	-0.77%	0.03%	-	-
Horiz. %	131.84%	135.90%	140.11%	143.72%	99.26%	100.03%	100.00%	-
ROE	9.21%	9.30%	10.71%	10.38%	6.77%	6.38%	6.38%	-
YoY %	-0.97%	-13.17%	3.18%	53.32%	6.11%	0.00%	-	-
Horiz. %	144.36%	145.77%	167.87%	162.70%	106.11%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	10.67	10.56	11.68	11.14	10.33	9.46	9.66	6.84%
YoY %	1.04%	-9.59%	4.85%	7.84%	9.20%	-2.07%	-	-
Horiz. %	110.46%	109.32%	120.91%	115.32%	106.94%	97.93%	100.00%	-
EPS	9.48	9.67	11.03	10.79	6.91	6.38	6.51	28.44%
YoY %	-1.96%	-12.33%	2.22%	56.15%	8.31%	-2.00%	-	-
Horiz. %	145.62%	148.54%	169.43%	165.75%	106.14%	98.00%	100.00%	-
DPS	7.44	4.88	9.60	8.10	5.10	6.56	4.43	41.24%
YoY %	52.46%	-49.17%	18.52%	58.82%	-22.26%	48.08%	-	-
Horiz. %	167.95%	110.16%	216.70%	182.84%	115.12%	148.08%	100.00%	-
NAPS	1.03	1.04	1.03	1.04	1.02	1.00	1.02	0.65%
YoY %	-0.96%	0.97%	-0.96%	1.96%	2.00%	-1.96%	-	-
Horiz. %	100.98%	101.96%	100.98%	101.96%	100.00%	98.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 428,745
RPS	6.59	6.20	5.98	5.69	5.26	4.84	4.41	30.67%
YoY %	6.29%	3.68%	5.10%	8.17%	8.68%	9.75%	-	-
Horiz. %	149.43%	140.59%	135.60%	129.02%	119.27%	109.75%	100.00%	-
EPS	5.86	5.67	5.65	5.51	3.52	3.26	2.97	57.24%
YoY %	3.35%	0.35%	2.54%	56.53%	7.98%	9.76%	-	-
Horiz. %	197.31%	190.91%	190.24%	185.52%	118.52%	109.76%	100.00%	-
DPS	4.59	2.86	4.91	4.14	2.60	3.35	2.02	72.75%
YoY %	60.49%	-41.75%	18.60%	59.23%	-22.39%	65.84%	-	-
Horiz. %	227.23%	141.58%	243.07%	204.95%	128.71%	165.84%	100.00%	-
NAPS	0.6359	0.61	0.5274	0.5311	0.5197	0.5111	0.4656	23.07%
YoY %	4.25%	15.66%	-0.70%	2.19%	1.68%	9.77%	-	-
Horiz. %	136.58%	131.01%	113.27%	114.07%	111.62%	109.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.96	0.92	0.91	0.94	0.93	0.94	0.98	-
P/RPS	8.99	8.71	7.79	8.44	9.00	9.93	10.15	-7.76%
YoY %	3.21%	11.81%	-7.70%	-6.22%	-9.37%	-2.17%	-	-
Horiz. %	88.57%	85.81%	76.75%	83.15%	88.67%	97.83%	100.00%	-
P/EPS	10.12	9.51	8.25	8.71	13.46	14.74	15.06	-23.26%
YoY %	6.41%	15.27%	-5.28%	-35.29%	-8.68%	-2.12%	-	-
Horiz. %	67.20%	63.15%	54.78%	57.84%	89.38%	97.88%	100.00%	-
EY	9.88	10.52	12.12	11.48	7.43	6.79	6.64	30.30%
YoY %	-6.08%	-13.20%	5.57%	54.51%	9.43%	2.26%	-	-
Horiz. %	148.80%	158.43%	182.53%	172.89%	111.90%	102.26%	100.00%	-
DY	7.75	5.30	10.55	8.62	5.48	6.98	4.52	43.20%
YoY %	46.23%	-49.76%	22.39%	57.30%	-21.49%	54.42%	-	-
Horiz. %	171.46%	117.26%	233.41%	190.71%	121.24%	154.42%	100.00%	-
P/NAPS	0.93	0.88	0.88	0.90	0.91	0.94	0.96	-2.09%
YoY %	5.68%	0.00%	-2.22%	-1.10%	-3.19%	-2.08%	-	-
Horiz. %	96.88%	91.67%	91.67%	93.75%	94.79%	97.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/08/09	21/05/09	25/02/09	24/11/08	19/08/08	28/05/08	-
Price	0.98	0.94	0.95	0.92	0.87	0.87	0.95	-
P/RPS	9.18	8.90	8.13	8.26	8.42	9.19	9.84	-4.51%
YoY %	3.15%	9.47%	-1.57%	-1.90%	-8.38%	-6.61%	-	-
Horiz. %	93.29%	90.45%	82.62%	83.94%	85.57%	93.39%	100.00%	-
P/EPS	10.33	9.72	8.61	8.52	12.59	13.64	14.60	-20.58%
YoY %	6.28%	12.89%	1.06%	-32.33%	-7.70%	-6.58%	-	-
Horiz. %	70.75%	66.58%	58.97%	58.36%	86.23%	93.42%	100.00%	-
EY	9.68	10.29	11.61	11.73	7.94	7.33	6.85	25.90%
YoY %	-5.93%	-11.37%	-1.02%	47.73%	8.32%	7.01%	-	-
Horiz. %	141.31%	150.22%	169.49%	171.24%	115.91%	107.01%	100.00%	-
DY	7.59	5.19	10.11	8.81	5.86	7.54	4.66	38.39%
YoY %	46.24%	-48.66%	14.76%	50.34%	-22.28%	61.80%	-	-
Horiz. %	162.88%	111.37%	216.95%	189.06%	125.75%	161.80%	100.00%	-
P/NAPS	0.95	0.90	0.92	0.88	0.85	0.87	0.93	1.42%
YoY %	5.56%	-2.17%	4.55%	3.53%	-2.30%	-6.45%	-	-
Horiz. %	102.15%	96.77%	98.92%	94.62%	91.40%	93.55%	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