[ALAQAR] YoY 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- 12.74%
YoY- 17.58%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
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 26,623 21,429 19,154 15,818 12,512 8,925 4,388 35.01%
PBT 14,341 11,365 10,084 10,160 8,641 6,453 2,944 30.16%
Tax -75 -170 -145 0 0 0 0 -
NP 14,266 11,195 9,939 10,160 8,641 6,453 2,944 30.05%
-
NP to SH 14,266 11,195 9,939 10,160 8,641 6,453 2,944 30.05%
-
Tax Rate 0.52% 1.50% 1.44% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,357 10,234 9,215 5,658 3,871 2,472 1,444 42.97%
-
Net Worth 779,410 638,057 610,289 533,918 436,378 351,671 335,006 15.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 14,514 - 6,350 - -
Div Payout % - - - 142.86% - 98.41% - -
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 779,410 638,057 610,289 533,918 436,378 351,671 335,006 15.09%
NOSH 695,902 580,051 581,228 518,367 427,821 341,428 338,390 12.75%
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 53.59% 52.24% 51.89% 64.23% 69.06% 72.30% 67.09% -
ROE 1.83% 1.75% 1.63% 1.90% 1.98% 1.83% 0.88% -
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 3.83 3.69 3.30 3.05 2.92 2.61 1.30 19.71%
EPS 2.05 1.93 1.71 1.96 2.02 1.89 0.87 15.34%
DPS 0.00 0.00 0.00 2.80 0.00 1.86 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 3.17 2.55 2.28 1.88 1.49 1.06 0.52 35.12%
EPS 1.70 1.33 1.18 1.21 1.03 0.77 0.35 30.10%
DPS 0.00 0.00 0.00 1.73 0.00 0.76 0.00 -
NAPS 0.9273 0.7592 0.7261 0.6353 0.5192 0.4184 0.3986 15.09%
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 37.90 30.59 34.90 31.46 31.80 121.65 147.29 -20.23%
P/EPS 70.73 58.55 67.25 48.98 46.04 168.25 219.54 -17.18%
EY 1.41 1.71 1.49 2.04 2.17 0.59 0.46 20.50%
DY 0.00 0.00 0.00 2.92 0.00 0.58 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 33.98 30.59 36.41 32.12 29.75 38.26 154.23 -22.26%
P/EPS 63.41 58.55 70.18 50.00 43.07 52.91 229.89 -19.30%
EY 1.58 1.71 1.43 2.00 2.32 1.89 0.43 24.19%
DY 0.00 0.00 0.00 2.86 0.00 1.86 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