[ALAQAR] YoY Annualized Quarter 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- 52.05%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,398 84,466 72,982 60,580 47,779 35,702 27,535 24.64%
PBT 64,289 85,895 45,266 54,248 46,104 25,338 23,580 18.17%
Tax -1,387 -780 -446 -551 0 0 0 -
NP 62,902 85,115 44,820 53,697 46,104 25,338 23,580 17.74%
-
NP to SH 62,902 85,115 44,820 53,697 46,104 25,338 9,303 37.47%
-
Tax Rate 2.16% 0.91% 0.99% 1.02% 0.00% 0.00% 0.00% -
Total Cost 40,496 -649 28,162 6,883 1,675 10,364 3,955 47.30%
-
Net Worth 769,010 716,219 584,212 544,574 446,029 350,310 136,729 33.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 38,678 33,061 21,621 40,057 34,738 24,895 3,646 48.17%
Div Payout % 61.49% 38.84% 48.24% 74.60% 75.35% 98.26% 39.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 769,010 716,219 584,212 544,574 446,029 350,310 136,729 33.32%
NOSH 669,170 639,481 545,992 523,629 428,874 340,107 134,048 30.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 60.83% 100.77% 61.41% 88.64% 96.49% 70.97% 85.64% -
ROE 8.18% 11.88% 7.67% 9.86% 10.34% 7.23% 6.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.45 13.21 13.37 11.57 11.14 10.50 20.54 -4.63%
EPS 9.40 13.31 8.11 11.10 10.75 7.45 6.94 5.18%
DPS 5.78 5.17 3.96 7.65 8.10 7.32 2.72 13.37%
NAPS 1.1492 1.12 1.07 1.04 1.04 1.03 1.02 2.00%
Adjusted Per Share Value based on latest NOSH - 529,329
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.30 10.05 8.68 7.21 5.68 4.25 3.28 24.61%
EPS 7.48 10.13 5.33 6.39 5.49 3.01 1.11 37.39%
DPS 4.60 3.93 2.57 4.77 4.13 2.96 0.43 48.38%
NAPS 0.915 0.8522 0.6951 0.6479 0.5307 0.4168 0.1627 33.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.29 1.15 1.12 0.99 0.94 0.97 2.00 -
P/RPS 8.35 8.71 8.38 8.56 8.44 9.24 9.74 -2.53%
P/EPS 13.72 8.64 13.64 9.65 8.74 13.02 28.82 -11.62%
EY 7.29 11.57 7.33 10.36 11.44 7.68 3.47 13.15%
DY 4.48 4.50 3.54 7.73 8.62 7.55 1.36 21.95%
P/NAPS 1.12 1.03 1.05 0.95 0.90 0.94 1.96 -8.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 28/02/11 25/02/10 25/02/09 25/02/08 06/07/07 -
Price 1.30 1.21 1.19 0.98 0.92 0.98 3.40 -
P/RPS 8.41 9.16 8.90 8.47 8.26 9.34 16.55 -10.66%
P/EPS 13.83 9.09 14.50 9.56 8.56 13.15 48.99 -18.99%
EY 7.23 11.00 6.90 10.46 11.68 7.60 2.04 23.45%
DY 4.45 4.27 3.33 7.81 8.80 7.47 0.80 33.07%
P/NAPS 1.13 1.08 1.11 0.94 0.88 0.95 3.33 -16.46%

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