[ALAQAR] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.11%
YoY- -56.13%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 28,196 27,148 26,820 26,745 23,087 19,399 17,764 8.00%
PBT 21,656 28,266 32,936 23,306 52,164 14,663 27,631 -3.97%
Tax 99 -1,295 -1,868 -607 -417 -272 -551 -
NP 21,755 26,971 31,068 22,699 51,747 14,391 27,080 -3.58%
-
NP to SH 21,755 26,971 31,068 22,699 51,747 14,391 27,080 -3.58%
-
Tax Rate -0.46% 4.58% 5.67% 2.60% 0.80% 1.86% 1.99% -
Total Cost 6,441 177 -4,248 4,046 -28,660 5,008 -9,316 -
-
Net Worth 879,843 832,407 815,291 790,475 716,398 592,245 529,329 8.83%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 37,649 26,901 - - 33,069 - 20,114 11.00%
Div Payout % 173.06% 99.74% - - 63.91% - 74.28% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 879,843 832,407 815,291 790,475 716,398 592,245 529,329 8.83%
NOSH 728,226 696,925 696,591 687,848 639,641 553,500 529,329 5.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 77.16% 99.35% 115.84% 84.87% 224.14% 74.18% 152.44% -
ROE 2.47% 3.24% 3.81% 2.87% 7.22% 2.43% 5.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.87 3.90 3.85 3.89 3.61 3.50 3.36 2.38%
EPS 3.07 3.87 4.46 3.30 8.09 2.60 5.60 -9.52%
DPS 5.17 3.86 0.00 0.00 5.17 0.00 3.80 5.26%
NAPS 1.2082 1.1944 1.1704 1.1492 1.12 1.07 1.00 3.20%
Adjusted Per Share Value based on latest NOSH - 687,848
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.35 3.23 3.19 3.18 2.75 2.31 2.11 8.00%
EPS 2.59 3.21 3.70 2.70 6.16 1.71 3.22 -3.56%
DPS 4.48 3.20 0.00 0.00 3.93 0.00 2.39 11.03%
NAPS 1.0468 0.9904 0.97 0.9405 0.8524 0.7046 0.6298 8.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.38 1.33 1.29 1.15 1.12 0.99 -
P/RPS 36.16 35.43 34.54 33.18 31.86 31.96 29.50 3.44%
P/EPS 46.86 35.66 29.82 39.09 14.22 43.08 19.35 15.87%
EY 2.13 2.80 3.35 2.56 7.03 2.32 5.17 -13.73%
DY 3.69 2.80 0.00 0.00 4.50 0.00 3.84 -0.66%
P/NAPS 1.16 1.16 1.14 1.12 1.03 1.05 0.99 2.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 26/02/13 24/02/12 28/02/11 25/02/10 -
Price 1.49 1.40 1.34 1.30 1.21 1.19 0.98 -
P/RPS 38.48 35.94 34.80 33.43 33.52 33.95 29.20 4.70%
P/EPS 49.88 36.18 30.04 39.39 14.96 45.77 19.16 17.27%
EY 2.00 2.76 3.33 2.54 6.69 2.18 5.22 -14.77%
DY 3.47 2.76 0.00 0.00 4.27 0.00 3.88 -1.84%
P/NAPS 1.23 1.17 1.14 1.13 1.08 1.11 0.98 3.85%

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