[ALAQAR] YoY 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- 166.54%
YoY- 18.28%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
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 26,745 23,087 19,399 17,764 12,512 8,925 23,147 2.43%
PBT 23,306 52,164 14,663 27,631 22,895 6,180 20,636 2.04%
Tax -607 -417 -272 -551 0 0 0 -
NP 22,699 51,747 14,391 27,080 22,895 6,180 20,636 1.59%
-
NP to SH 22,699 51,747 14,391 27,080 22,895 6,180 6,359 23.60%
-
Tax Rate 2.60% 0.80% 1.86% 1.99% 0.00% 0.00% 0.00% -
Total Cost 4,046 -28,660 5,008 -9,316 -10,383 2,745 2,511 8.26%
-
Net Worth 790,475 716,398 592,245 529,329 445,895 351,048 106,856 39.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 33,069 - 20,114 17,578 4,635 2,849 -
Div Payout % - 63.91% - 74.28% 76.78% 75.00% 44.81% -
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 790,475 716,398 592,245 529,329 445,895 351,048 106,856 39.54%
NOSH 687,848 639,641 553,500 529,329 428,745 340,824 104,761 36.80%
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 84.87% 224.14% 74.18% 152.44% 182.98% 69.24% 89.15% -
ROE 2.87% 7.22% 2.43% 5.12% 5.13% 1.76% 5.95% -
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 3.89 3.61 3.50 3.36 2.92 2.62 22.10 -25.11%
EPS 3.30 8.09 2.60 5.60 5.34 1.82 6.07 -9.65%
DPS 0.00 5.17 0.00 3.80 4.10 1.36 2.72 -
NAPS 1.1492 1.12 1.07 1.00 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 3.18 2.75 2.31 2.11 1.49 1.06 2.75 2.44%
EPS 2.70 6.16 1.71 3.22 2.72 0.74 0.76 23.50%
DPS 0.00 3.93 0.00 2.39 2.09 0.55 0.34 -
NAPS 0.9405 0.8524 0.7046 0.6298 0.5305 0.4177 0.1271 39.55%
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 33.18 31.86 31.96 29.50 32.21 37.04 9.05 24.15%
P/EPS 39.09 14.22 43.08 19.35 17.60 53.50 32.95 2.88%
EY 2.56 7.03 2.32 5.17 5.68 1.87 3.04 -2.82%
DY 0.00 4.50 0.00 3.84 4.36 1.40 1.36 -
P/NAPS 1.12 1.03 1.05 0.99 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 33.43 33.52 33.95 29.20 31.53 37.42 15.39 13.78%
P/EPS 39.39 14.96 45.77 19.16 17.23 54.05 56.01 -5.69%
EY 2.54 6.69 2.18 5.22 5.80 1.85 1.79 6.00%
DY 0.00 4.27 0.00 3.88 4.46 1.39 0.80 -
P/NAPS 1.13 1.08 1.11 0.98 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