[ALAQAR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.3%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 102,204 81,838 71,444 57,088 47,022 35,701 5,850 61.01%
PBT 54,644 44,974 40,804 35,316 30,950 25,592 3,925 55.03%
Tax -1,038 -482 -232 0 0 0 0 -
NP 53,605 44,492 40,572 35,316 30,950 25,592 3,925 54.54%
-
NP to SH 53,605 44,492 40,572 35,316 30,950 25,592 3,925 54.54%
-
Tax Rate 1.90% 1.07% 0.57% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,598 37,346 30,872 21,772 16,072 10,109 1,925 71.19%
-
Net Worth 738,171 638,363 609,741 533,886 437,657 349,908 335,006 14.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 50,793 25,534 34,300 29,717 22,884 24,912 - -
Div Payout % 94.75% 57.39% 84.54% 84.15% 73.94% 97.35% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 738,171 638,363 609,741 533,886 437,657 349,908 335,006 14.05%
NOSH 659,081 580,330 580,706 518,336 429,075 339,716 338,390 11.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 52.45% 54.37% 56.79% 61.86% 65.82% 71.68% 67.09% -
ROE 7.26% 6.97% 6.65% 6.61% 7.07% 7.31% 1.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.51 14.10 12.30 11.01 10.96 10.51 1.73 44.08%
EPS 8.13 7.67 6.99 6.81 7.21 7.53 1.16 38.29%
DPS 7.71 4.40 5.91 5.73 5.33 7.33 0.00 -
NAPS 1.12 1.10 1.05 1.03 1.02 1.03 0.99 2.07%
Adjusted Per Share Value based on latest NOSH - 518,367
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.17 9.75 8.51 6.80 5.60 4.25 0.70 60.88%
EPS 6.38 5.30 4.83 4.21 3.69 3.05 0.47 54.38%
DPS 6.05 3.04 4.09 3.54 2.73 2.97 0.00 -
NAPS 0.8792 0.7603 0.7262 0.6359 0.5213 0.4168 0.399 14.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.45 1.13 1.15 0.96 0.93 3.18 1.91 -
P/RPS 9.35 8.01 9.35 8.72 8.49 30.26 110.47 -33.71%
P/EPS 17.83 14.74 16.46 14.09 12.89 42.21 164.66 -30.93%
EY 5.61 6.78 6.08 7.10 7.76 2.37 0.61 44.69%
DY 5.31 3.89 5.14 5.97 5.73 2.31 0.00 -
P/NAPS 1.29 1.03 1.10 0.93 0.91 3.09 1.93 -6.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 28/11/06 -
Price 1.30 1.13 1.20 0.98 0.87 1.00 2.00 -
P/RPS 8.38 8.01 9.75 8.90 7.94 9.52 115.68 -35.40%
P/EPS 15.98 14.74 17.18 14.38 12.06 13.27 172.41 -32.70%
EY 6.26 6.78 5.82 6.95 8.29 7.53 0.58 48.60%
DY 5.93 3.89 4.92 5.85 6.13 7.33 0.00 -
P/NAPS 1.16 1.03 1.14 0.95 0.85 0.97 2.02 -8.82%

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