[ALAQAR] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

27-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 3.46%

YoY- 92.53%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	109,897	108,316	107,344	99,739	80,778	71,346	55,329	12.11%
YoY %	1.46%	0.91%	7.62%	23.47%	13.22%	28.95%	-	-
Horiz. %	198.62%	195.77%	194.01%	180.27%	146.00%	128.95%	100.00%	-
PBT	74,522	77,818	66,195	93,148	48,394	58,234	49,161	7.17%
YoY %	-4.24%	17.56%	-28.94%	92.48%	-16.90%	18.46%	-	-
Horiz. %	151.59%	158.29%	134.65%	189.48%	98.44%	118.46%	100.00%	-
Tax	-1,860	-2,513	-1,254	-1,198	-634	-726	0	-
YoY %	25.98%	-100.40%	-4.67%	-88.96%	12.67%	0.00%	-	-
Horiz. %	256.20%	346.14%	172.73%	165.01%	87.33%	100.00%	-	-
NP	72,662	75,305	64,941	91,950	47,760	57,508	49,161	6.72%
YoY %	-3.51%	15.96%	-29.37%	92.53%	-16.95%	16.98%	-	-
Horiz. %	147.80%	153.18%	132.10%	187.04%	97.15%	116.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,662	75,305	64,941	91,950	47,760	57,508	49,161	6.72%
YoY %	-3.51%	15.96%	-29.37%	92.53%	-16.95%	16.98%	-	-
Horiz. %	147.80%	153.18%	132.10%	187.04%	97.15%	116.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.50%	3.23%	1.89%	1.29%	1.31%	1.25%	0.00%	-
YoY %	-22.60%	70.90%	46.51%	-1.53%	4.80%	0.00%	-	-
Horiz. %	200.00%	258.40%	151.20%	103.20%	104.80%	100.00%	-	-
Total Cost	37,235	33,011	42,403	7,789	33,018	13,838	6,168	34.91%
YoY %	12.80%	-22.15%	444.40%	-76.41%	138.60%	124.35%	-	-
Horiz. %	603.68%	535.20%	687.47%	126.28%	535.31%	224.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,052	804,804	781,818	779,410	638,057	610,289	533,918	7.30%
YoY %	1.27%	2.94%	0.31%	22.15%	4.55%	14.30%	-	-
Horiz. %	152.65%	150.74%	146.43%	145.98%	119.50%	114.30%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	115,696	54,677	58,405	71,927	19,157	45,761	38,541	20.09%
YoY %	111.60%	-6.38%	-18.80%	275.46%	-58.14%	18.73%	-	-
Horiz. %	300.19%	141.87%	151.54%	186.62%	49.71%	118.73%	100.00%	-
Div Payout %	159.23%	72.61%	89.94%	78.23%	40.11%	79.57%	78.40%	-
YoY %	119.29%	-19.27%	14.97%	95.04%	-49.59%	1.49%	-	-
Horiz. %	203.10%	92.61%	114.72%	99.78%	51.16%	101.49%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	815,052	804,804	781,818	779,410	638,057	610,289	533,918	7.30%
YoY %	1.27%	2.94%	0.31%	22.15%	4.55%	14.30%	-	-
Horiz. %	152.65%	150.74%	146.43%	145.98%	119.50%	114.30%	100.00%	-
NOSH	695,852	696,981	694,641	695,902	580,051	581,228	518,367	5.02%
YoY %	-0.16%	0.34%	-0.18%	19.97%	-0.20%	12.13%	-	-
Horiz. %	134.24%	134.46%	134.01%	134.25%	111.90%	112.13%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	66.12%	69.52%	60.50%	92.19%	59.13%	80.60%	88.85%	-
YoY %	-4.89%	14.91%	-34.37%	55.91%	-26.64%	-9.29%	-	-
Horiz. %	74.42%	78.24%	68.09%	103.76%	66.55%	90.71%	100.00%	-
ROE	8.92%	9.36%	8.31%	11.80%	7.49%	9.42%	9.21%	-
YoY %	-4.70%	12.64%	-29.58%	57.54%	-20.49%	2.28%	-	-
Horiz. %	96.85%	101.63%	90.23%	128.12%	81.32%	102.28%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	15.79	15.54	15.45	14.33	13.93	12.28	10.67	6.74%
YoY %	1.61%	0.58%	7.82%	2.87%	13.44%	15.09%	-	-
Horiz. %	147.99%	145.64%	144.80%	134.30%	130.55%	115.09%	100.00%	-
EPS	10.44	10.80	9.35	13.21	8.23	9.89	9.48	1.61%
YoY %	-3.33%	15.51%	-29.22%	60.51%	-16.78%	4.32%	-	-
Horiz. %	110.13%	113.92%	98.63%	139.35%	86.81%	104.32%	100.00%	-
DPS	16.61	7.85	8.40	10.34	3.30	7.87	7.44	14.31%
YoY %	111.59%	-6.55%	-18.76%	213.33%	-58.07%	5.78%	-	-
Horiz. %	223.25%	105.51%	112.90%	138.98%	44.35%	105.78%	100.00%	-
NAPS	1.1713	1.1547	1.1255	1.12	1.10	1.05	1.03	2.16%
YoY %	1.44%	2.59%	0.49%	1.82%	4.76%	1.94%	-	-
Horiz. %	113.72%	112.11%	109.27%	108.74%	106.80%	101.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 695,902
RPS	13.08	12.89	12.77	11.87	9.61	8.49	6.58	12.12%
YoY %	1.47%	0.94%	7.58%	23.52%	13.19%	29.03%	-	-
Horiz. %	198.78%	195.90%	194.07%	180.40%	146.05%	129.03%	100.00%	-
EPS	8.65	8.96	7.73	10.94	5.68	6.84	5.85	6.73%
YoY %	-3.46%	15.91%	-29.34%	92.61%	-16.96%	16.92%	-	-
Horiz. %	147.86%	153.16%	132.14%	187.01%	97.09%	116.92%	100.00%	-
DPS	13.77	6.51	6.95	8.56	2.28	5.44	4.59	20.08%
YoY %	111.52%	-6.33%	-18.81%	275.44%	-58.09%	18.52%	-	-
Horiz. %	300.00%	141.83%	151.42%	186.49%	49.67%	118.52%	100.00%	-
NAPS	0.9697	0.9575	0.9302	0.9273	0.7592	0.7261	0.6353	7.29%
YoY %	1.27%	2.93%	0.31%	22.14%	4.56%	14.29%	-	-
Horiz. %	152.64%	150.72%	146.42%	145.96%	119.50%	114.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.32	1.41	1.39	1.45	1.13	1.15	0.96	-
P/RPS	8.36	9.07	8.99	10.12	8.11	9.37	8.99	-1.20%
YoY %	-7.83%	0.89%	-11.17%	24.78%	-13.45%	4.23%	-	-
Horiz. %	92.99%	100.89%	100.00%	112.57%	90.21%	104.23%	100.00%	-
P/EPS	12.64	13.05	14.87	10.97	13.72	11.62	10.12	3.77%
YoY %	-3.14%	-12.24%	35.55%	-20.04%	18.07%	14.82%	-	-
Horiz. %	124.90%	128.95%	146.94%	108.40%	135.57%	114.82%	100.00%	-
EY	7.91	7.66	6.73	9.11	7.29	8.60	9.88	-3.63%
YoY %	3.26%	13.82%	-26.13%	24.97%	-15.23%	-12.96%	-	-
Horiz. %	80.06%	77.53%	68.12%	92.21%	73.79%	87.04%	100.00%	-
DY	12.58	5.57	6.04	7.13	2.92	6.85	7.75	8.40%
YoY %	125.85%	-7.78%	-15.29%	144.18%	-57.37%	-11.61%	-	-
Horiz. %	162.32%	71.87%	77.94%	92.00%	37.68%	88.39%	100.00%	-
P/NAPS	1.13	1.22	1.24	1.29	1.03	1.10	0.93	3.29%
YoY %	-7.38%	-1.61%	-3.88%	25.24%	-6.36%	18.28%	-	-
Horiz. %	121.51%	131.18%	133.33%	138.71%	110.75%	118.28%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	25/11/14	26/11/13	27/11/12	29/11/11	30/11/10	24/11/09	-
Price	1.30	1.38	1.35	1.30	1.13	1.20	0.98	-
P/RPS	8.23	8.88	8.74	9.07	8.11	9.78	9.18	-1.80%
YoY %	-7.32%	1.60%	-3.64%	11.84%	-17.08%	6.54%	-	-
Horiz. %	89.65%	96.73%	95.21%	98.80%	88.34%	106.54%	100.00%	-
P/EPS	12.45	12.77	14.44	9.84	13.72	12.13	10.33	3.15%
YoY %	-2.51%	-11.57%	46.75%	-28.28%	13.11%	17.42%	-	-
Horiz. %	120.52%	123.62%	139.79%	95.26%	132.82%	117.42%	100.00%	-
EY	8.03	7.83	6.93	10.16	7.29	8.25	9.68	-3.06%
YoY %	2.55%	12.99%	-31.79%	39.37%	-11.64%	-14.77%	-	-
Horiz. %	82.95%	80.89%	71.59%	104.96%	75.31%	85.23%	100.00%	-
DY	12.78	5.69	6.22	7.95	2.92	6.56	7.59	9.06%
YoY %	124.60%	-8.52%	-21.76%	172.26%	-55.49%	-13.57%	-	-
Horiz. %	168.38%	74.97%	81.95%	104.74%	38.47%	86.43%	100.00%	-
P/NAPS	1.11	1.20	1.20	1.16	1.03	1.14	0.95	2.62%
YoY %	-7.50%	0.00%	3.45%	12.62%	-9.65%	20.00%	-	-
Horiz. %	116.84%	126.32%	126.32%	122.11%	108.42%	120.00%	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