[ALAQAR] QoQ TTM 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- 8.51%

YoY- 15.28%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	71,346	68,010	65,099	60,581	55,329	52,023	50,232	26.32%
YoY %	4.91%	4.47%	7.46%	9.49%	6.35%	3.57%	-	-
Horiz. %	142.03%	135.39%	129.60%	120.60%	110.15%	103.57%	100.00%	-
PBT	58,234	58,310	56,368	53,897	49,161	47,642	47,427	14.65%
YoY %	-0.13%	3.45%	4.58%	9.63%	3.19%	0.45%	-	-
Horiz. %	122.79%	122.95%	118.85%	113.64%	103.66%	100.45%	100.00%	-
Tax	-726	-581	-569	-551	0	0	0	-
YoY %	-24.96%	-2.11%	-3.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	131.76%	105.44%	103.27%	100.00%	-	-	-	-
NP	57,508	57,729	55,799	53,346	49,161	47,642	47,427	13.69%
YoY %	-0.38%	3.46%	4.60%	8.51%	3.19%	0.45%	-	-
Horiz. %	121.26%	121.72%	117.65%	112.48%	103.66%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,508	57,729	55,799	53,346	49,161	47,642	47,427	13.69%
YoY %	-0.38%	3.46%	4.60%	8.51%	3.19%	0.45%	-	-
Horiz. %	121.26%	121.72%	117.65%	112.48%	103.66%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.25%	1.00%	1.01%	1.02%	0.00%	0.00%	0.00%	-
YoY %	25.00%	-0.99%	-0.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	122.55%	98.04%	99.02%	100.00%	-	-	-	-
Total Cost	13,838	10,281	9,300	7,235	6,168	4,381	2,805	189.51%
YoY %	34.60%	10.55%	28.54%	17.30%	40.79%	56.19%	-	-
Horiz. %	493.33%	366.52%	331.55%	257.93%	219.89%	156.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	610,289	596,310	551,027	529,329	533,918	512,157	442,837	23.81%
YoY %	2.34%	8.22%	4.10%	-0.86%	4.25%	15.65%	-	-
Horiz. %	137.81%	134.66%	124.43%	119.53%	120.57%	115.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	45,761	60,275	34,628	41,077	38,541	24,027	41,192	7.25%
YoY %	-24.08%	74.06%	-15.70%	6.58%	60.41%	-41.67%	-	-
Horiz. %	111.09%	146.33%	84.06%	99.72%	93.56%	58.33%	100.00%	-
Div Payout %	79.57%	104.41%	62.06%	77.00%	78.40%	50.43%	86.85%	-
YoY %	-23.79%	68.24%	-19.40%	-1.79%	55.46%	-41.93%	-	-
Horiz. %	91.62%	120.22%	71.46%	88.66%	90.27%	58.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	610,289	596,310	551,027	529,329	533,918	512,157	442,837	23.81%
YoY %	2.34%	8.22%	4.10%	-0.86%	4.25%	15.65%	-	-
Horiz. %	137.81%	134.66%	124.43%	119.53%	120.57%	115.65%	100.00%	-
NOSH	581,228	578,941	519,836	529,329	518,367	492,459	429,939	22.24%
YoY %	0.40%	11.37%	-1.79%	2.11%	5.26%	14.54%	-	-
Horiz. %	135.19%	134.66%	120.91%	123.12%	120.57%	114.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	80.60%	84.88%	85.71%	88.06%	88.85%	91.58%	94.42%	-
YoY %	-5.04%	-0.97%	-2.67%	-0.89%	-2.98%	-3.01%	-	-
Horiz. %	85.36%	89.90%	90.78%	93.26%	94.10%	96.99%	100.00%	-
ROE	9.42%	9.68%	10.13%	10.08%	9.21%	9.30%	10.71%	-
YoY %	-2.69%	-4.44%	0.50%	9.45%	-0.97%	-13.17%	-	-
Horiz. %	87.96%	90.38%	94.58%	94.12%	85.99%	86.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	12.28	11.75	12.52	11.44	10.67	10.56	11.68	3.39%
YoY %	4.51%	-6.15%	9.44%	7.22%	1.04%	-9.59%	-	-
Horiz. %	105.14%	100.60%	107.19%	97.95%	91.35%	90.41%	100.00%	-
EPS	9.89	9.97	10.73	10.08	9.48	9.67	11.03	-7.00%
YoY %	-0.80%	-7.08%	6.45%	6.33%	-1.96%	-12.33%	-	-
Horiz. %	89.66%	90.39%	97.28%	91.39%	85.95%	87.67%	100.00%	-
DPS	7.87	10.41	6.66	7.76	7.44	4.88	9.60	-12.39%
YoY %	-24.40%	56.31%	-14.18%	4.30%	52.46%	-49.17%	-	-
Horiz. %	81.98%	108.44%	69.38%	80.83%	77.50%	50.83%	100.00%	-
NAPS	1.05	1.03	1.06	1.00	1.03	1.04	1.03	1.28%
YoY %	1.94%	-2.83%	6.00%	-2.91%	-0.96%	0.97%	-	-
Horiz. %	101.94%	100.00%	102.91%	97.09%	100.00%	100.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 529,329
RPS	8.49	8.09	7.75	7.21	6.58	6.19	5.98	26.29%
YoY %	4.94%	4.39%	7.49%	9.57%	6.30%	3.51%	-	-
Horiz. %	141.97%	135.28%	129.60%	120.57%	110.03%	103.51%	100.00%	-
EPS	6.84	6.87	6.64	6.35	5.85	5.67	5.64	13.71%
YoY %	-0.44%	3.46%	4.57%	8.55%	3.17%	0.53%	-	-
Horiz. %	121.28%	121.81%	117.73%	112.59%	103.72%	100.53%	100.00%	-
DPS	5.44	7.17	4.12	4.89	4.59	2.86	4.90	7.21%
YoY %	-24.13%	74.03%	-15.75%	6.54%	60.49%	-41.63%	-	-
Horiz. %	111.02%	146.33%	84.08%	99.80%	93.67%	58.37%	100.00%	-
NAPS	0.7261	0.7095	0.6556	0.6298	0.6353	0.6094	0.5269	23.81%
YoY %	2.34%	8.22%	4.10%	-0.87%	4.25%	15.66%	-	-
Horiz. %	137.81%	134.66%	124.43%	119.53%	120.57%	115.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	9.37	8.77	8.30	8.65	8.99	8.71	7.79	13.08%
YoY %	6.84%	5.66%	-4.05%	-3.78%	3.21%	11.81%	-	-
Horiz. %	120.28%	112.58%	106.55%	111.04%	115.40%	111.81%	100.00%	-
P/EPS	11.62	10.33	9.69	9.82	10.12	9.51	8.25	25.62%
YoY %	12.49%	6.60%	-1.32%	-2.96%	6.41%	15.27%	-	-
Horiz. %	140.85%	125.21%	117.45%	119.03%	122.67%	115.27%	100.00%	-
EY	8.60	9.68	10.32	10.18	9.88	10.52	12.12	-20.42%
YoY %	-11.16%	-6.20%	1.38%	3.04%	-6.08%	-13.20%	-	-
Horiz. %	70.96%	79.87%	85.15%	83.99%	81.52%	86.80%	100.00%	-
DY	6.85	10.11	6.41	7.84	7.75	5.30	10.55	-24.99%
YoY %	-32.25%	57.72%	-18.24%	1.16%	46.23%	-49.76%	-	-
Horiz. %	64.93%	95.83%	60.76%	74.31%	73.46%	50.24%	100.00%	-
P/NAPS	1.10	1.00	0.98	0.99	0.93	0.88	0.88	16.02%
YoY %	10.00%	2.04%	-1.01%	6.45%	5.68%	0.00%	-	-
Horiz. %	125.00%	113.64%	111.36%	112.50%	105.68%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	9.78	9.53	8.22	8.56	9.18	8.90	8.13	13.09%
YoY %	2.62%	15.94%	-3.97%	-6.75%	3.15%	9.47%	-	-
Horiz. %	120.30%	117.22%	101.11%	105.29%	112.92%	109.47%	100.00%	-
P/EPS	12.13	11.23	9.60	9.72	10.33	9.72	8.61	25.64%
YoY %	8.01%	16.98%	-1.23%	-5.91%	6.28%	12.89%	-	-
Horiz. %	140.88%	130.43%	111.50%	112.89%	119.98%	112.89%	100.00%	-
EY	8.25	8.90	10.42	10.28	9.68	10.29	11.61	-20.35%
YoY %	-7.30%	-14.59%	1.36%	6.20%	-5.93%	-11.37%	-	-
Horiz. %	71.06%	76.66%	89.75%	88.54%	83.38%	88.63%	100.00%	-
DY	6.56	9.30	6.47	7.92	7.59	5.19	10.11	-25.03%
YoY %	-29.46%	43.74%	-18.31%	4.35%	46.24%	-48.66%	-	-
Horiz. %	64.89%	91.99%	64.00%	78.34%	75.07%	51.34%	100.00%	-
P/NAPS	1.14	1.09	0.97	0.98	0.95	0.90	0.92	15.35%
YoY %	4.59%	12.37%	-1.02%	3.16%	5.56%	-2.17%	-	-
Horiz. %	123.91%	118.48%	105.43%	106.52%	103.26%	97.83%	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