[ALAQAR] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

26-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -79.78%

YoY- 6.01%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Cumulative Result
Revenue	24,904	26,415	27,566	27,142	26,867	25,012	20,131	3.60%
YoY %	-5.72%	-4.18%	1.56%	1.02%	7.42%	24.25%	-	-
Horiz. %	123.71%	131.22%	136.93%	134.83%	133.46%	124.25%	100.00%	-
PBT	15,025	16,336	15,510	15,018	13,987	12,916	11,242	4.94%
YoY %	-8.03%	5.33%	3.28%	7.37%	8.29%	14.89%	-	-
Horiz. %	133.65%	145.31%	137.96%	133.59%	124.42%	114.89%	100.00%	-
Tax	0	0	-187	-191	0	-436	-96	-
YoY %	0.00%	0.00%	2.09%	0.00%	0.00%	-354.17%	-	-
Horiz. %	0.00%	0.00%	194.79%	198.96%	0.00%	454.17%	100.00%	-
NP	15,025	16,336	15,323	14,827	13,987	12,480	11,146	5.09%
YoY %	-8.03%	6.61%	3.35%	6.01%	12.08%	11.97%	-	-
Horiz. %	134.80%	146.56%	137.48%	133.03%	125.49%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,025	16,336	15,323	14,827	13,987	12,480	11,146	5.09%
YoY %	-8.03%	6.61%	3.35%	6.01%	12.08%	11.97%	-	-
Horiz. %	134.80%	146.56%	137.48%	133.03%	125.49%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	1.21%	1.27%	0.00%	3.38%	0.85%	-
YoY %	0.00%	0.00%	-4.72%	0.00%	0.00%	297.65%	-	-
Horiz. %	0.00%	0.00%	142.35%	149.41%	0.00%	397.65%	100.00%	-
Total Cost	9,879	10,079	12,243	12,315	12,880	12,532	8,985	1.59%
YoY %	-1.98%	-17.68%	-0.58%	-4.39%	2.78%	39.48%	-	-
Horiz. %	109.95%	112.18%	136.26%	137.06%	143.35%	139.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	883,484	877,294	821,661	801,910	782,854	716,799	615,352	6.20%
YoY %	0.71%	6.77%	2.46%	2.43%	9.22%	16.49%	-	-
Horiz. %	143.57%	142.57%	133.53%	130.32%	127.22%	116.49%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	27,672	18,424	26,397	27,774	31,592	16,127	19,157	6.31%
YoY %	50.20%	-30.20%	-4.96%	-12.09%	95.90%	-15.82%	-	-
Horiz. %	144.45%	96.17%	137.79%	144.98%	164.91%	84.18%	100.00%	-
Div Payout %	184.18%	112.78%	172.27%	187.32%	225.87%	129.23%	171.88%	-
YoY %	63.31%	-34.53%	-8.03%	-17.07%	74.78%	-24.81%	-	-
Horiz. %	107.16%	65.62%	100.23%	108.98%	131.41%	75.19%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	883,484	877,294	821,661	801,910	782,854	716,799	615,352	6.20%
YoY %	0.71%	6.77%	2.46%	2.43%	9.22%	16.49%	-	-
Horiz. %	143.57%	142.57%	133.53%	130.32%	127.22%	116.49%	100.00%	-
NOSH	728,226	728,226	696,499	696,103	695,870	639,999	580,520	3.84%
YoY %	0.00%	4.56%	0.06%	0.03%	8.73%	10.25%	-	-
Horiz. %	125.44%	125.44%	119.98%	119.91%	119.87%	110.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	60.33%	61.84%	55.59%	54.63%	52.06%	49.90%	55.37%	-
YoY %	-2.44%	11.24%	1.76%	4.94%	4.33%	-9.88%	-	-
Horiz. %	108.96%	111.69%	100.40%	98.66%	94.02%	90.12%	100.00%	-
ROE	1.70%	1.86%	1.86%	1.85%	1.79%	1.74%	1.81%	-
YoY %	-8.60%	0.00%	0.54%	3.35%	2.87%	-3.87%	-	-
Horiz. %	93.92%	102.76%	102.76%	102.21%	98.90%	96.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	3.42	3.63	3.96	3.90	3.86	3.91	3.47	-0.24%
YoY %	-5.79%	-8.33%	1.54%	1.04%	-1.28%	12.68%	-	-
Horiz. %	98.56%	104.61%	114.12%	112.39%	111.24%	112.68%	100.00%	-
EPS	2.06	2.24	2.20	2.13	2.01	1.95	1.92	1.17%
YoY %	-8.04%	1.82%	3.29%	5.97%	3.08%	1.56%	-	-
Horiz. %	107.29%	116.67%	114.58%	110.94%	104.69%	101.56%	100.00%	-
DPS	3.80	2.53	3.79	3.99	4.54	2.52	3.30	2.37%
YoY %	50.20%	-33.25%	-5.01%	-12.11%	80.16%	-23.64%	-	-
Horiz. %	115.15%	76.67%	114.85%	120.91%	137.58%	76.36%	100.00%	-
NAPS	1.2132	1.2047	1.1797	1.152	1.125	1.12	1.06	2.27%
YoY %	0.71%	2.12%	2.40%	2.40%	0.45%	5.66%	-	-
Horiz. %	114.45%	113.65%	111.29%	108.68%	106.13%	105.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 696,103
RPS	2.96	3.14	3.28	3.23	3.20	2.98	2.40	3.55%
YoY %	-5.73%	-4.27%	1.55%	0.94%	7.38%	24.17%	-	-
Horiz. %	123.33%	130.83%	136.67%	134.58%	133.33%	124.17%	100.00%	-
EPS	1.79	1.94	1.82	1.76	1.66	1.48	1.33	5.07%
YoY %	-7.73%	6.59%	3.41%	6.02%	12.16%	11.28%	-	-
Horiz. %	134.59%	145.86%	136.84%	132.33%	124.81%	111.28%	100.00%	-
DPS	3.29	2.19	3.14	3.30	3.76	1.92	2.28	6.29%
YoY %	50.23%	-30.25%	-4.85%	-12.23%	95.83%	-15.79%	-	-
Horiz. %	144.30%	96.05%	137.72%	144.74%	164.91%	84.21%	100.00%	-
NAPS	1.0512	1.0438	0.9776	0.9541	0.9314	0.8528	0.7321	6.20%
YoY %	0.71%	6.77%	2.46%	2.44%	9.22%	16.49%	-	-
Horiz. %	143.59%	142.58%	133.53%	130.32%	127.22%	116.49%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.55	1.52	1.38	1.40	1.31	1.31	1.17	-
P/RPS	45.32	41.90	34.87	35.91	33.93	33.52	33.74	5.03%
YoY %	8.16%	20.16%	-2.90%	5.84%	1.22%	-0.65%	-	-
Horiz. %	134.32%	124.18%	103.35%	106.43%	100.56%	99.35%	100.00%	-
P/EPS	75.12	67.76	62.73	65.73	65.17	67.18	60.94	3.54%
YoY %	10.86%	8.02%	-4.56%	0.86%	-2.99%	10.24%	-	-
Horiz. %	123.27%	111.19%	102.94%	107.86%	106.94%	110.24%	100.00%	-
EY	1.33	1.48	1.59	1.52	1.53	1.49	1.64	-3.42%
YoY %	-10.14%	-6.92%	4.61%	-0.65%	2.68%	-9.15%	-	-
Horiz. %	81.10%	90.24%	96.95%	92.68%	93.29%	90.85%	100.00%	-
DY	2.45	1.66	2.75	2.85	3.47	1.92	2.82	-2.31%
YoY %	47.59%	-39.64%	-3.51%	-17.87%	80.73%	-31.91%	-	-
Horiz. %	86.88%	58.87%	97.52%	101.06%	123.05%	68.09%	100.00%	-
P/NAPS	1.28	1.26	1.17	1.22	1.16	1.17	1.10	2.55%
YoY %	1.59%	7.69%	-4.10%	5.17%	-0.85%	6.36%	-	-
Horiz. %	116.36%	114.55%	106.36%	110.91%	105.45%	106.36%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	20/05/16	28/05/15	26/05/14	21/05/13	25/05/12	23/05/11	-
Price	1.52	1.55	1.33	1.36	1.32	1.36	1.16	-
P/RPS	44.45	42.73	33.60	34.88	34.19	34.80	33.45	4.84%
YoY %	4.03%	27.17%	-3.67%	2.02%	-1.75%	4.04%	-	-
Horiz. %	132.88%	127.74%	100.45%	104.28%	102.21%	104.04%	100.00%	-
P/EPS	73.67	69.10	60.45	63.85	65.67	69.74	60.42	3.35%
YoY %	6.61%	14.31%	-5.32%	-2.77%	-5.84%	15.43%	-	-
Horiz. %	121.93%	114.37%	100.05%	105.68%	108.69%	115.43%	100.00%	-
EY	1.36	1.45	1.65	1.57	1.52	1.43	1.66	-3.26%
YoY %	-6.21%	-12.12%	5.10%	3.29%	6.29%	-13.86%	-	-
Horiz. %	81.93%	87.35%	99.40%	94.58%	91.57%	86.14%	100.00%	-
DY	2.50	1.63	2.85	2.93	3.44	1.85	2.84	-2.10%
YoY %	53.37%	-42.81%	-2.73%	-14.83%	85.95%	-34.86%	-	-
Horiz. %	88.03%	57.39%	100.35%	103.17%	121.13%	65.14%	100.00%	-
P/NAPS	1.25	1.29	1.13	1.18	1.17	1.21	1.09	2.30%
YoY %	-3.10%	14.16%	-4.24%	0.85%	-3.31%	11.01%	-	-
Horiz. %	114.68%	118.35%	103.67%	108.26%	107.34%	111.01%	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