[ALAQAR] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.51%
YoY- 14.88%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 80,599 76,653 61,379 53,583 42,816 35,267 26,776 20.14%
PBT 42,889 40,983 33,731 30,603 26,487 23,213 19,194 14.32%
Tax -647 -779 -362 -174 0 0 0 -
NP 42,242 40,204 33,369 30,429 26,487 23,213 19,194 14.03%
-
NP to SH 42,242 40,204 33,369 30,429 26,487 23,213 19,194 14.03%
-
Tax Rate 1.51% 1.90% 1.07% 0.57% 0.00% 0.00% 0.00% -
Total Cost 38,357 36,449 28,010 23,154 16,329 12,054 7,582 30.98%
-
Net Worth 783,251 738,171 638,363 609,741 533,886 437,657 349,908 14.35%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 58,456 38,094 19,150 25,725 22,288 17,163 18,684 20.91%
Div Payout % 138.39% 94.75% 57.39% 84.54% 84.15% 73.94% 97.35% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 783,251 738,171 638,363 609,741 533,886 437,657 349,908 14.35%
NOSH 695,914 659,081 580,330 580,706 518,336 429,075 339,716 12.68%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 52.41% 52.45% 54.37% 56.79% 61.86% 65.82% 71.68% -
ROE 5.39% 5.45% 5.23% 4.99% 4.96% 5.30% 5.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.58 11.63 10.58 9.23 8.26 8.22 7.88 6.61%
EPS 6.07 6.10 5.75 5.24 5.11 5.41 5.65 1.20%
DPS 8.40 5.78 3.30 4.43 4.30 4.00 5.50 7.30%
NAPS 1.1255 1.12 1.10 1.05 1.03 1.02 1.03 1.48%
Adjusted Per Share Value based on latest NOSH - 581,228
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.59 9.12 7.30 6.38 5.09 4.20 3.19 20.11%
EPS 5.03 4.78 3.97 3.62 3.15 2.76 2.28 14.08%
DPS 6.96 4.53 2.28 3.06 2.65 2.04 2.22 20.95%
NAPS 0.9319 0.8783 0.7595 0.7255 0.6352 0.5207 0.4163 14.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.39 1.45 1.13 1.15 0.96 0.93 3.18 -
P/RPS 12.00 12.47 10.68 12.46 11.62 11.31 40.35 -18.28%
P/EPS 22.90 23.77 19.65 21.95 18.79 17.19 56.28 -13.90%
EY 4.37 4.21 5.09 4.56 5.32 5.82 1.78 16.13%
DY 6.04 3.99 2.92 3.85 4.48 4.30 1.73 23.14%
P/NAPS 1.24 1.29 1.03 1.10 0.93 0.91 3.09 -14.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 -
Price 1.35 1.30 1.13 1.20 0.98 0.87 1.00 -
P/RPS 11.66 11.18 10.68 13.01 11.86 10.58 12.69 -1.39%
P/EPS 22.24 21.31 19.65 22.90 19.18 16.08 17.70 3.87%
EY 4.50 4.69 5.09 4.37 5.21 6.22 5.65 -3.71%
DY 6.22 4.45 2.92 3.69 4.39 4.60 5.50 2.06%
P/NAPS 1.20 1.16 1.03 1.14 0.95 0.85 0.97 3.60%

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