[ALAQAR] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 2.49%

YoY- -12.42%

Quarter Report

AL-AQAR HEALTHCARE REIT - Q3 REPORT 30 SEPT 2017.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	101,339	105,328	101,530	99,968	106,938	109,897	108,316	-1.10%
YoY %	-3.79%	3.74%	1.56%	-6.52%	-2.69%	1.46%	-	-
Horiz. %	93.56%	97.24%	93.73%	92.29%	98.73%	101.46%	100.00%	-
PBT	68,529	92,278	86,216	62,721	70,195	74,522	77,818	-2.09%
YoY %	-25.74%	7.03%	37.46%	-10.65%	-5.81%	-4.24%	-	-
Horiz. %	88.06%	118.58%	110.79%	80.60%	90.20%	95.76%	100.00%	-
Tax	14	-918	-909	-1,155	99	-1,860	-2,513	-
YoY %	101.53%	-0.99%	21.30%	-1,266.67%	105.32%	25.98%	-	-
Horiz. %	-0.56%	36.53%	36.17%	45.96%	-3.94%	74.02%	100.00%	-
NP	68,543	91,360	85,307	61,566	70,294	72,662	75,305	-1.55%
YoY %	-24.97%	7.10%	38.56%	-12.42%	-3.26%	-3.51%	-	-
Horiz. %	91.02%	121.32%	113.28%	81.76%	93.35%	96.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,543	91,360	85,307	61,566	70,294	72,662	75,305	-1.55%
YoY %	-24.97%	7.10%	38.56%	-12.42%	-3.26%	-3.51%	-	-
Horiz. %	91.02%	121.32%	113.28%	81.76%	93.35%	96.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.02%	0.99%	1.05%	1.84%	-0.14%	2.50%	3.23%	-
YoY %	-102.02%	-5.71%	-42.93%	1,414.29%	-105.60%	-22.60%	-	-
Horiz. %	-0.62%	30.65%	32.51%	56.97%	-4.33%	77.40%	100.00%	-
Total Cost	32,796	13,968	16,223	38,402	36,644	37,235	33,011	-0.10%
YoY %	134.79%	-13.90%	-57.75%	4.80%	-1.59%	12.80%	-	-
Horiz. %	99.35%	42.31%	49.14%	116.33%	111.01%	112.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	968,997	951,628	914,288	885,086	881,518	815,052	804,804	3.13%
YoY %	1.83%	4.08%	3.30%	0.40%	8.15%	1.27%	-	-
Horiz. %	120.40%	118.24%	113.60%	109.98%	109.53%	101.27%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	44,453	57,186	55,709	54,981	84,474	115,696	54,677	-3.38%
YoY %	-22.27%	2.65%	1.32%	-34.91%	-26.99%	111.60%	-	-
Horiz. %	81.30%	104.59%	101.89%	100.56%	154.50%	211.60%	100.00%	-
Div Payout %	64.85%	62.59%	65.30%	89.30%	120.17%	159.23%	72.61%	-
YoY %	3.61%	-4.15%	-26.88%	-25.69%	-24.53%	119.29%	-	-
Horiz. %	89.31%	86.20%	89.93%	122.99%	165.50%	219.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	968,997	951,628	914,288	885,086	881,518	815,052	804,804	3.13%
YoY %	1.83%	4.08%	3.30%	0.40%	8.15%	1.27%	-	-
Horiz. %	120.40%	118.24%	113.60%	109.98%	109.53%	101.27%	100.00%	-
NOSH	735,985	735,985	728,226	728,226	728,226	695,852	696,981	0.91%
YoY %	0.00%	1.07%	0.00%	0.00%	4.65%	-0.16%	-	-
Horiz. %	105.60%	105.60%	104.48%	104.48%	104.48%	99.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	67.64%	86.74%	84.02%	61.59%	65.73%	66.12%	69.52%	-
YoY %	-22.02%	3.24%	36.42%	-6.30%	-0.59%	-4.89%	-	-
Horiz. %	97.30%	124.77%	120.86%	88.59%	94.55%	95.11%	100.00%	-
ROE	7.07%	9.60%	9.33%	6.96%	7.97%	8.92%	9.36%	-
YoY %	-26.35%	2.89%	34.05%	-12.67%	-10.65%	-4.70%	-	-
Horiz. %	75.53%	102.56%	99.68%	74.36%	85.15%	95.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	13.77	14.31	13.94	13.73	14.68	15.79	15.54	-1.99%
YoY %	-3.77%	2.65%	1.53%	-6.47%	-7.03%	1.61%	-	-
Horiz. %	88.61%	92.08%	89.70%	88.35%	94.47%	101.61%	100.00%	-
EPS	9.31	12.41	11.71	8.45	9.65	10.44	10.80	-2.44%
YoY %	-24.98%	5.98%	38.58%	-12.44%	-7.57%	-3.33%	-	-
Horiz. %	86.20%	114.91%	108.43%	78.24%	89.35%	96.67%	100.00%	-
DPS	6.04	7.77	7.65	7.55	11.60	16.61	7.85	-4.27%
YoY %	-22.27%	1.57%	1.32%	-34.91%	-30.16%	111.59%	-	-
Horiz. %	76.94%	98.98%	97.45%	96.18%	147.77%	211.59%	100.00%	-
NAPS	1.3166	1.293	1.2555	1.2154	1.2105	1.1713	1.1547	2.20%
YoY %	1.83%	2.99%	3.30%	0.40%	3.35%	1.44%	-	-
Horiz. %	114.02%	111.98%	108.73%	105.26%	104.83%	101.44%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 728,226
RPS	12.07	12.55	12.09	11.91	12.74	13.09	12.90	-1.10%
YoY %	-3.82%	3.80%	1.51%	-6.51%	-2.67%	1.47%	-	-
Horiz. %	93.57%	97.29%	93.72%	92.33%	98.76%	101.47%	100.00%	-
EPS	8.16	10.88	10.16	7.33	8.37	8.65	8.97	-1.56%
YoY %	-25.00%	7.09%	38.61%	-12.43%	-3.24%	-3.57%	-	-
Horiz. %	90.97%	121.29%	113.27%	81.72%	93.31%	96.43%	100.00%	-
DPS	5.29	6.81	6.64	6.55	10.06	13.78	6.51	-3.39%
YoY %	-22.32%	2.56%	1.37%	-34.89%	-27.00%	111.67%	-	-
Horiz. %	81.26%	104.61%	102.00%	100.61%	154.53%	211.67%	100.00%	-
NAPS	1.1541	1.1334	1.089	1.0542	1.0499	0.9708	0.9586	3.13%
YoY %	1.83%	4.08%	3.30%	0.41%	8.15%	1.27%	-	-
Horiz. %	120.39%	118.23%	113.60%	109.97%	109.52%	101.27%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.35	1.48	1.27	1.45	1.51	1.32	1.41	-
P/RPS	9.80	10.34	9.11	10.56	10.28	8.36	9.07	1.29%
YoY %	-5.22%	13.50%	-13.73%	2.72%	22.97%	-7.83%	-	-
Horiz. %	108.05%	114.00%	100.44%	116.43%	113.34%	92.17%	100.00%	-
P/EPS	14.50	11.92	10.84	17.15	15.64	12.64	13.05	1.76%
YoY %	21.64%	9.96%	-36.79%	9.65%	23.73%	-3.14%	-	-
Horiz. %	111.11%	91.34%	83.07%	131.42%	119.85%	96.86%	100.00%	-
EY	6.90	8.39	9.22	5.83	6.39	7.91	7.66	-1.72%
YoY %	-17.76%	-9.00%	58.15%	-8.76%	-19.22%	3.26%	-	-
Horiz. %	90.08%	109.53%	120.37%	76.11%	83.42%	103.26%	100.00%	-
DY	4.47	5.25	6.02	5.21	7.68	12.58	5.57	-3.59%
YoY %	-14.86%	-12.79%	15.55%	-32.16%	-38.95%	125.85%	-	-
Horiz. %	80.25%	94.25%	108.08%	93.54%	137.88%	225.85%	100.00%	-
P/NAPS	1.03	1.14	1.01	1.19	1.25	1.13	1.22	-2.77%
YoY %	-9.65%	12.87%	-15.13%	-4.80%	10.62%	-7.38%	-	-
Horiz. %	84.43%	93.44%	82.79%	97.54%	102.46%	92.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	21/11/19	30/11/18	23/11/17	29/11/16	26/11/15	25/11/14	-
Price	1.32	1.46	1.25	1.42	1.64	1.30	1.38	-
P/RPS	9.59	10.20	8.97	10.34	11.17	8.23	8.88	1.28%
YoY %	-5.98%	13.71%	-13.25%	-7.43%	35.72%	-7.32%	-	-
Horiz. %	108.00%	114.86%	101.01%	116.44%	125.79%	92.68%	100.00%	-
P/EPS	14.17	11.76	10.67	16.80	16.99	12.45	12.77	1.74%
YoY %	20.49%	10.22%	-36.49%	-1.12%	36.47%	-2.51%	-	-
Horiz. %	110.96%	92.09%	83.56%	131.56%	133.05%	97.49%	100.00%	-
EY	7.06	8.50	9.37	5.95	5.89	8.03	7.83	-1.70%
YoY %	-16.94%	-9.28%	57.48%	1.02%	-26.65%	2.55%	-	-
Horiz. %	90.17%	108.56%	119.67%	75.99%	75.22%	102.55%	100.00%	-
DY	4.58	5.32	6.12	5.32	7.07	12.78	5.69	-3.54%
YoY %	-13.91%	-13.07%	15.04%	-24.75%	-44.68%	124.60%	-	-
Horiz. %	80.49%	93.50%	107.56%	93.50%	124.25%	224.60%	100.00%	-
P/NAPS	1.00	1.13	1.00	1.17	1.35	1.11	1.20	-2.99%
YoY %	-11.50%	13.00%	-14.53%	-13.33%	21.62%	-7.50%	-	-
Horiz. %	83.33%	94.17%	83.33%	97.50%	112.50%	92.50%	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