[ALAQAR] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 1.21%

YoY- 45.51%

Quarter Report

AL-AQAR HEALTHCARE REIT - QUARTERLY REPORT 30 JUNE 2018.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	115,015	102,721	104,233	100,930	100,720	108,757	109,532	0.81%
YoY %	11.97%	-1.45%	3.27%	0.21%	-7.39%	-0.71%	-	-
Horiz. %	105.01%	93.78%	95.16%	92.15%	91.95%	99.29%	100.00%	-
PBT	22,944	71,023	91,290	88,314	61,225	69,744	74,232	-17.75%
YoY %	-67.69%	-22.20%	3.37%	44.24%	-12.21%	-6.05%	-	-
Horiz. %	30.91%	95.68%	122.98%	118.97%	82.48%	93.95%	100.00%	-
Tax	-1,053	14	-918	-909	-1,155	-92	-1,894	-9.31%
YoY %	-7,621.43%	101.53%	-0.99%	21.30%	-1,155.43%	95.14%	-	-
Horiz. %	55.60%	-0.74%	48.47%	47.99%	60.98%	4.86%	100.00%	-
NP	21,891	71,037	90,372	87,405	60,070	69,652	72,338	-18.04%
YoY %	-69.18%	-21.39%	3.39%	45.51%	-13.76%	-3.71%	-	-
Horiz. %	30.26%	98.20%	124.93%	120.83%	83.04%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,891	71,037	90,372	87,405	60,070	69,652	72,338	-18.04%
YoY %	-69.18%	-21.39%	3.39%	45.51%	-13.76%	-3.71%	-	-
Horiz. %	30.26%	98.20%	124.93%	120.83%	83.04%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.59%	-0.02%	1.01%	1.03%	1.89%	0.13%	2.55%	-
YoY %	23,050.00%	-101.98%	-1.94%	-45.50%	1,353.85%	-94.90%	-	-
Horiz. %	180.00%	-0.78%	39.61%	40.39%	74.12%	5.10%	100.00%	-
Total Cost	93,124	31,684	13,861	13,525	40,650	39,105	37,194	16.51%
YoY %	193.91%	128.58%	2.48%	-66.73%	3.95%	5.14%	-	-
Horiz. %	250.37%	85.19%	37.27%	36.36%	109.29%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,896	970,322	949,567	913,341	895,864	893,970	838,903	1.89%
YoY %	-3.24%	2.19%	3.97%	1.95%	0.21%	6.56%	-	-
Horiz. %	111.92%	115.67%	113.19%	108.87%	106.79%	106.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	64,840	42,981	57,697	68,817	56,073	92,049	106,624	-7.94%
YoY %	50.86%	-25.51%	-16.16%	22.73%	-39.08%	-13.67%	-	-
Horiz. %	60.81%	40.31%	54.11%	64.54%	52.59%	86.33%	100.00%	-
Div Payout %	296.20%	60.51%	63.84%	78.73%	93.35%	132.16%	147.40%	-
YoY %	389.51%	-5.22%	-18.91%	-15.66%	-29.37%	-10.34%	-	-
Horiz. %	200.95%	41.05%	43.31%	53.41%	63.33%	89.66%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	938,896	970,322	949,567	913,341	895,864	893,970	838,903	1.89%
YoY %	-3.24%	2.19%	3.97%	1.95%	0.21%	6.56%	-	-
Horiz. %	111.92%	115.67%	113.19%	108.87%	106.79%	106.56%	100.00%	-
NOSH	735,985	735,985	735,985	728,226	728,226	728,226	697,168	0.90%
YoY %	0.00%	0.00%	1.07%	0.00%	0.00%	4.45%	-	-
Horiz. %	105.57%	105.57%	105.57%	104.45%	104.45%	104.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	19.03%	69.16%	86.70%	86.60%	59.64%	64.04%	66.04%	-
YoY %	-72.48%	-20.23%	0.12%	45.20%	-6.87%	-3.03%	-	-
Horiz. %	28.82%	104.72%	131.28%	131.13%	90.31%	96.97%	100.00%	-
ROE	2.33%	7.32%	9.52%	9.57%	6.71%	7.79%	8.62%	-
YoY %	-68.17%	-23.11%	-0.52%	42.62%	-13.86%	-9.63%	-	-
Horiz. %	27.03%	84.92%	110.44%	111.02%	77.84%	90.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	15.63	13.96	14.16	13.86	13.83	14.93	15.71	-0.08%
YoY %	11.96%	-1.41%	2.16%	0.22%	-7.37%	-4.96%	-	-
Horiz. %	99.49%	88.86%	90.13%	88.22%	88.03%	95.04%	100.00%	-
EPS	2.97	9.65	12.28	12.00	8.25	9.56	10.38	-18.80%
YoY %	-69.22%	-21.42%	2.33%	45.45%	-13.70%	-7.90%	-	-
Horiz. %	28.61%	92.97%	118.30%	115.61%	79.48%	92.10%	100.00%	-
DPS	8.81	5.84	7.86	9.45	7.70	12.64	15.30	-8.78%
YoY %	50.86%	-25.70%	-16.83%	22.73%	-39.08%	-17.39%	-	-
Horiz. %	57.58%	38.17%	51.37%	61.76%	50.33%	82.61%	100.00%	-
NAPS	1.2757	1.3184	1.2902	1.2542	1.2302	1.2276	1.2033	0.97%
YoY %	-3.24%	2.19%	2.87%	1.95%	0.21%	2.02%	-	-
Horiz. %	106.02%	109.57%	107.22%	104.23%	102.24%	102.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 728,226
RPS	13.68	12.22	12.40	12.01	11.98	12.94	13.03	0.81%
YoY %	11.95%	-1.45%	3.25%	0.25%	-7.42%	-0.69%	-	-
Horiz. %	104.99%	93.78%	95.17%	92.17%	91.94%	99.31%	100.00%	-
EPS	2.60	8.45	10.75	10.40	7.15	8.29	8.61	-18.07%
YoY %	-69.23%	-21.40%	3.37%	45.45%	-13.75%	-3.72%	-	-
Horiz. %	30.20%	98.14%	124.85%	120.79%	83.04%	96.28%	100.00%	-
DPS	7.71	5.11	6.86	8.19	6.67	10.95	12.69	-7.96%
YoY %	50.88%	-25.51%	-16.24%	22.79%	-39.09%	-13.71%	-	-
Horiz. %	60.76%	40.27%	54.06%	64.54%	52.56%	86.29%	100.00%	-
NAPS	1.1171	1.1545	1.1298	1.0867	1.0659	1.0636	0.9981	1.89%
YoY %	-3.24%	2.19%	3.97%	1.95%	0.22%	6.56%	-	-
Horiz. %	111.92%	115.67%	113.20%	108.88%	106.79%	106.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.28	1.38	1.50	1.22	1.54	1.56	1.29	-
P/RPS	8.19	9.89	10.59	8.80	11.13	10.45	8.21	-0.04%
YoY %	-17.19%	-6.61%	20.34%	-20.93%	6.51%	27.28%	-	-
Horiz. %	99.76%	120.46%	128.99%	107.19%	135.57%	127.28%	100.00%	-
P/EPS	43.03	14.30	12.22	10.16	18.67	16.31	12.43	22.97%
YoY %	200.91%	17.02%	20.28%	-45.58%	14.47%	31.21%	-	-
Horiz. %	346.18%	115.04%	98.31%	81.74%	150.20%	131.21%	100.00%	-
EY	2.32	6.99	8.19	9.84	5.36	6.13	8.04	-18.69%
YoY %	-66.81%	-14.65%	-16.77%	83.58%	-12.56%	-23.76%	-	-
Horiz. %	28.86%	86.94%	101.87%	122.39%	66.67%	76.24%	100.00%	-
DY	6.88	4.23	5.24	7.75	5.00	8.10	11.86	-8.66%
YoY %	62.65%	-19.27%	-32.39%	55.00%	-38.27%	-31.70%	-	-
Horiz. %	58.01%	35.67%	44.18%	65.35%	42.16%	68.30%	100.00%	-
P/NAPS	1.00	1.05	1.16	0.97	1.25	1.27	1.07	-1.12%
YoY %	-4.76%	-9.48%	19.59%	-22.40%	-1.57%	18.69%	-	-
Horiz. %	93.46%	98.13%	108.41%	90.65%	116.82%	118.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	28/08/20	30/08/19	29/08/18	24/08/17	22/08/16	25/08/15	-
Price	1.24	1.38	1.51	1.24	1.51	1.65	1.32	-
P/RPS	7.93	9.89	10.66	8.95	10.92	11.05	8.40	-0.95%
YoY %	-19.82%	-7.22%	19.11%	-18.04%	-1.18%	31.55%	-	-
Horiz. %	94.40%	117.74%	126.90%	106.55%	130.00%	131.55%	100.00%	-
P/EPS	41.69	14.30	12.30	10.33	18.31	17.25	12.72	21.85%
YoY %	191.54%	16.26%	19.07%	-43.58%	6.14%	35.61%	-	-
Horiz. %	327.75%	112.42%	96.70%	81.21%	143.95%	135.61%	100.00%	-
EY	2.40	6.99	8.13	9.68	5.46	5.80	7.86	-17.92%
YoY %	-65.67%	-14.02%	-16.01%	77.29%	-5.86%	-26.21%	-	-
Horiz. %	30.53%	88.93%	103.44%	123.16%	69.47%	73.79%	100.00%	-
DY	7.10	4.23	5.21	7.62	5.10	7.66	11.59	-7.83%
YoY %	67.85%	-18.81%	-31.63%	49.41%	-33.42%	-33.91%	-	-
Horiz. %	61.26%	36.50%	44.95%	65.75%	44.00%	66.09%	100.00%	-
P/NAPS	0.97	1.05	1.17	0.99	1.23	1.34	1.10	-2.07%
YoY %	-7.62%	-10.26%	18.18%	-19.51%	-8.21%	21.82%	-	-
Horiz. %	88.18%	95.45%	106.36%	90.00%	111.82%	121.82%	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