[ALAQAR] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -1.86%

YoY- -16.83%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	47,778	44,191	40,604	37,017	35,700	35,645	31,921	30.68%
YoY %	8.12%	8.83%	9.69%	3.69%	0.15%	11.67%	-	-
Horiz. %	149.68%	138.44%	127.20%	115.96%	111.84%	111.67%	100.00%	-
PBT	46,274	29,559	27,371	24,946	25,420	39,876	36,367	17.33%
YoY %	56.55%	7.99%	9.72%	-1.86%	-36.25%	9.65%	-	-
Horiz. %	127.24%	81.28%	75.26%	68.60%	69.90%	109.65%	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	46,274	29,559	27,371	24,946	25,420	39,876	36,367	17.33%
YoY %	56.55%	7.99%	9.72%	-1.86%	-36.25%	9.65%	-	-
Horiz. %	127.24%	81.28%	75.26%	68.60%	69.90%	109.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,274	29,559	27,371	24,946	25,420	39,876	36,367	17.33%
YoY %	56.55%	7.99%	9.72%	-1.86%	-36.25%	9.65%	-	-
Horiz. %	127.24%	81.28%	75.26%	68.60%	69.90%	109.65%	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	1,504	14,632	13,233	12,071	10,280	-4,231	-4,446	-
YoY %	-89.72%	10.57%	9.63%	17.42%	342.97%	4.84%	-	-
Horiz. %	-33.83%	-329.10%	-297.64%	-271.50%	-231.22%	95.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	445,895	436,378	429,121	390,956	351,048	351,671	348,492	17.77%
YoY %	2.18%	1.69%	9.76%	11.37%	-0.18%	0.91%	-	-
Horiz. %	127.95%	125.22%	123.14%	112.19%	100.73%	100.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	34,743	21,800	28,150	16,974	23,257	20,581	14,230	80.82%
YoY %	59.37%	-22.56%	65.84%	-27.02%	13.00%	44.63%	-	-
Horiz. %	244.15%	153.20%	197.82%	119.28%	163.44%	144.63%	100.00%	-
Div Payout %	75.08%	73.75%	102.85%	68.04%	91.49%	51.61%	39.13%	-
YoY %	1.80%	-28.29%	51.16%	-25.63%	77.27%	31.89%	-	-
Horiz. %	191.87%	188.47%	262.84%	173.88%	233.81%	131.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	445,895	436,378	429,121	390,956	351,048	351,671	348,492	17.77%
YoY %	2.18%	1.69%	9.76%	11.37%	-0.18%	0.91%	-	-
Horiz. %	127.95%	125.22%	123.14%	112.19%	100.73%	100.91%	100.00%	-
NOSH	428,745	427,821	429,121	383,290	340,824	341,428	338,342	17.01%
YoY %	0.22%	-0.30%	11.96%	12.46%	-0.18%	0.91%	-	-
Horiz. %	126.72%	126.45%	126.83%	113.28%	100.73%	100.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	96.85%	66.89%	67.41%	67.39%	71.20%	111.87%	113.93%	-
YoY %	44.79%	-0.77%	0.03%	-5.35%	-36.35%	-1.81%	-	-
Horiz. %	85.01%	58.71%	59.17%	59.15%	62.49%	98.19%	100.00%	-
ROE	10.38%	6.77%	6.38%	6.38%	7.24%	11.34%	10.44%	-
YoY %	53.32%	6.11%	0.00%	-11.88%	-36.16%	8.62%	-	-
Horiz. %	99.43%	64.85%	61.11%	61.11%	69.35%	108.62%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	11.14	10.33	9.46	9.66	10.47	10.44	9.43	11.69%
YoY %	7.84%	9.20%	-2.07%	-7.74%	0.29%	10.71%	-	-
Horiz. %	118.13%	109.54%	100.32%	102.44%	111.03%	110.71%	100.00%	-
EPS	10.79	6.91	6.38	6.51	7.46	11.68	10.75	0.24%
YoY %	56.15%	8.31%	-2.00%	-12.73%	-36.13%	8.65%	-	-
Horiz. %	100.37%	64.28%	59.35%	60.56%	69.40%	108.65%	100.00%	-
DPS	8.10	5.10	6.56	4.43	6.86	6.03	4.21	54.38%
YoY %	58.82%	-22.26%	48.08%	-35.42%	13.76%	43.23%	-	-
Horiz. %	192.40%	121.14%	155.82%	105.23%	162.95%	143.23%	100.00%	-
NAPS	1.04	1.02	1.00	1.02	1.03	1.03	1.03	0.64%
YoY %	1.96%	2.00%	-1.96%	-0.97%	0.00%	0.00%	-	-
Horiz. %	100.97%	99.03%	97.09%	99.03%	100.00%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 383,290
RPS	5.69	5.26	4.84	4.41	4.25	4.25	3.80	30.72%
YoY %	8.17%	8.68%	9.75%	3.76%	0.00%	11.84%	-	-
Horiz. %	149.74%	138.42%	127.37%	116.05%	111.84%	111.84%	100.00%	-
EPS	5.51	3.52	3.26	2.97	3.03	4.75	4.33	17.34%
YoY %	56.53%	7.98%	9.76%	-1.98%	-36.21%	9.70%	-	-
Horiz. %	127.25%	81.29%	75.29%	68.59%	69.98%	109.70%	100.00%	-
DPS	4.14	2.60	3.35	2.02	2.77	2.45	1.69	81.22%
YoY %	59.23%	-22.39%	65.84%	-27.08%	13.06%	44.97%	-	-
Horiz. %	244.97%	153.85%	198.22%	119.53%	163.91%	144.97%	100.00%	-
NAPS	0.5311	0.5197	0.5111	0.4656	0.4181	0.4189	0.4151	17.76%
YoY %	2.19%	1.68%	9.77%	11.36%	-0.19%	0.92%	-	-
Horiz. %	127.95%	125.20%	123.13%	112.17%	100.72%	100.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.94	0.93	0.94	0.98	0.97	3.18	3.50	-
P/RPS	8.44	9.00	9.93	10.15	9.26	30.46	37.10	-62.56%
YoY %	-6.22%	-9.37%	-2.17%	9.61%	-69.60%	-17.90%	-	-
Horiz. %	22.75%	24.26%	26.77%	27.36%	24.96%	82.10%	100.00%	-
P/EPS	8.71	13.46	14.74	15.06	13.01	27.23	32.56	-58.31%
YoY %	-35.29%	-8.68%	-2.12%	15.76%	-52.22%	-16.37%	-	-
Horiz. %	26.75%	41.34%	45.27%	46.25%	39.96%	83.63%	100.00%	-
EY	11.48	7.43	6.79	6.64	7.69	3.67	3.07	139.95%
YoY %	54.51%	9.43%	2.26%	-13.65%	109.54%	19.54%	-	-
Horiz. %	373.94%	242.02%	221.17%	216.29%	250.49%	119.54%	100.00%	-
DY	8.62	5.48	6.98	4.52	7.07	1.90	1.20	270.07%
YoY %	57.30%	-21.49%	54.42%	-36.07%	272.11%	58.33%	-	-
Horiz. %	718.33%	456.67%	581.67%	376.67%	589.17%	158.33%	100.00%	-
P/NAPS	0.90	0.91	0.94	0.96	0.94	3.09	3.40	-58.60%
YoY %	-1.10%	-3.19%	-2.08%	2.13%	-69.58%	-9.12%	-	-
Horiz. %	26.47%	26.76%	27.65%	28.24%	27.65%	90.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	24/11/08	19/08/08	28/05/08	25/02/08	29/11/07	28/08/07	-
Price	0.92	0.87	0.87	0.95	0.98	1.00	3.30	-
P/RPS	8.26	8.42	9.19	9.84	9.36	9.58	34.98	-61.62%
YoY %	-1.90%	-8.38%	-6.61%	5.13%	-2.30%	-72.61%	-	-
Horiz. %	23.61%	24.07%	26.27%	28.13%	26.76%	27.39%	100.00%	-
P/EPS	8.52	12.59	13.64	14.60	13.14	8.56	30.70	-57.28%
YoY %	-32.33%	-7.70%	-6.58%	11.11%	53.50%	-72.12%	-	-
Horiz. %	27.75%	41.01%	44.43%	47.56%	42.80%	27.88%	100.00%	-
EY	11.73	7.94	7.33	6.85	7.61	11.68	3.26	133.90%
YoY %	47.73%	8.32%	7.01%	-9.99%	-34.85%	258.28%	-	-
Horiz. %	359.82%	243.56%	224.85%	210.12%	233.44%	358.28%	100.00%	-
DY	8.81	5.86	7.54	4.66	7.00	6.03	1.27	261.60%
YoY %	50.34%	-22.28%	61.80%	-33.43%	16.09%	374.80%	-	-
Horiz. %	693.70%	461.42%	593.70%	366.93%	551.18%	474.80%	100.00%	-
P/NAPS	0.88	0.85	0.87	0.93	0.95	0.97	3.20	-57.54%
YoY %	3.53%	-2.30%	-6.45%	-2.11%	-2.06%	-69.69%	-	-
Horiz. %	27.50%	26.56%	27.19%	29.06%	29.69%	30.31%	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