[ALAQAR] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

20-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 1.5%

YoY- -4.53%

Quarter Report

Al Aqar Healthcare REIT - 1st Quarterly Report.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	103,551	100,289	102,328	109,794	109,068	107,694	105,252	-0.27%
YoY %	3.25%	-1.99%	-6.80%	0.67%	1.28%	2.32%	-	-
Horiz. %	98.38%	95.28%	97.22%	104.32%	103.63%	102.32%	100.00%	-
PBT	91,523	87,870	62,675	68,738	73,640	76,856	65,361	5.76%
YoY %	4.16%	40.20%	-8.82%	-6.66%	-4.18%	17.59%	-	-
Horiz. %	140.03%	134.44%	95.89%	105.17%	112.67%	117.59%	100.00%	-
Tax	-928	-1,508	-546	-279	-1,936	-2,706	-952	-0.42%
YoY %	38.46%	-176.19%	-95.70%	85.59%	28.46%	-184.24%	-	-
Horiz. %	97.48%	158.40%	57.35%	29.31%	203.36%	284.24%	100.00%	-
NP	90,595	86,362	62,129	68,459	71,704	74,150	64,409	5.84%
YoY %	4.90%	39.00%	-9.25%	-4.53%	-3.30%	15.12%	-	-
Horiz. %	140.66%	134.08%	96.46%	106.29%	111.33%	115.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,595	86,362	62,129	68,459	71,704	74,150	64,409	5.84%
YoY %	4.90%	39.00%	-9.25%	-4.53%	-3.30%	15.12%	-	-
Horiz. %	140.66%	134.08%	96.46%	106.29%	111.33%	115.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.01%	1.72%	0.87%	0.41%	2.63%	3.52%	1.46%	-
YoY %	-41.28%	97.70%	112.20%	-84.41%	-25.28%	141.10%	-	-
Horiz. %	69.18%	117.81%	59.59%	28.08%	180.14%	241.10%	100.00%	-
Total Cost	12,956	13,927	40,199	41,335	37,364	33,544	40,843	-17.40%
YoY %	-6.97%	-65.35%	-2.75%	10.63%	11.39%	-17.87%	-	-
Horiz. %	31.72%	34.10%	98.42%	101.20%	91.48%	82.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	948,463	910,647	883,484	877,294	821,661	801,910	782,854	3.24%
YoY %	4.15%	3.07%	0.71%	6.77%	2.46%	2.43%	-	-
Horiz. %	121.15%	116.32%	112.85%	112.06%	104.96%	102.43%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	56,383	56,073	56,073	118,471	80,202	54,587	54,323	0.62%
YoY %	0.55%	0.00%	-52.67%	47.72%	46.93%	0.49%	-	-
Horiz. %	103.79%	103.22%	103.22%	218.09%	147.64%	100.49%	100.00%	-
Div Payout %	62.24%	64.93%	90.25%	173.06%	111.85%	73.62%	84.34%	-
YoY %	-4.14%	-28.06%	-47.85%	54.73%	51.93%	-12.71%	-	-
Horiz. %	73.80%	76.99%	107.01%	205.19%	132.62%	87.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	948,463	910,647	883,484	877,294	821,661	801,910	782,854	3.24%
YoY %	4.15%	3.07%	0.71%	6.77%	2.46%	2.43%	-	-
Horiz. %	121.15%	116.32%	112.85%	112.06%	104.96%	102.43%	100.00%	-
NOSH	735,985	728,226	728,226	728,226	696,499	696,103	695,870	0.93%
YoY %	1.07%	0.00%	0.00%	4.56%	0.06%	0.03%	-	-
Horiz. %	105.76%	104.65%	104.65%	104.65%	100.09%	100.03%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	87.49%	86.11%	60.72%	62.35%	65.74%	68.85%	61.20%	-
YoY %	1.60%	41.81%	-2.61%	-5.16%	-4.52%	12.50%	-	-
Horiz. %	142.96%	140.70%	99.22%	101.88%	107.42%	112.50%	100.00%	-
ROE	9.55%	9.48%	7.03%	7.80%	8.73%	9.25%	8.23%	-
YoY %	0.74%	34.85%	-9.87%	-10.65%	-5.62%	12.39%	-	-
Horiz. %	116.04%	115.19%	85.42%	94.78%	106.08%	112.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	14.07	13.77	14.05	15.08	15.66	15.47	15.13	-1.20%
YoY %	2.18%	-1.99%	-6.83%	-3.70%	1.23%	2.25%	-	-
Horiz. %	92.99%	91.01%	92.86%	99.67%	103.50%	102.25%	100.00%	-
EPS	12.31	11.86	8.53	9.40	10.29	10.65	9.26	4.85%
YoY %	3.79%	39.04%	-9.26%	-8.65%	-3.38%	15.01%	-	-
Horiz. %	132.94%	128.08%	92.12%	101.51%	111.12%	115.01%	100.00%	-
DPS	7.70	7.70	7.70	16.27	11.51	7.85	7.80	-0.21%
YoY %	0.00%	0.00%	-52.67%	41.36%	46.62%	0.64%	-	-
Horiz. %	98.72%	98.72%	98.72%	208.59%	147.56%	100.64%	100.00%	-
NAPS	1.2887	1.2505	1.2132	1.2047	1.1797	1.152	1.125	2.28%
YoY %	3.05%	3.07%	0.71%	2.12%	2.40%	2.40%	-	-
Horiz. %	114.55%	111.16%	107.84%	107.08%	104.86%	102.40%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 728,226
RPS	12.32	11.93	12.17	13.06	12.98	12.81	12.52	-0.26%
YoY %	3.27%	-1.97%	-6.81%	0.62%	1.33%	2.32%	-	-
Horiz. %	98.40%	95.29%	97.20%	104.31%	103.67%	102.32%	100.00%	-
EPS	10.78	10.28	7.39	8.15	8.53	8.82	7.66	5.85%
YoY %	4.86%	39.11%	-9.33%	-4.45%	-3.29%	15.14%	-	-
Horiz. %	140.73%	134.20%	96.48%	106.40%	111.36%	115.14%	100.00%	-
DPS	6.71	6.67	6.67	14.10	9.54	6.49	6.46	0.63%
YoY %	0.60%	0.00%	-52.70%	47.80%	47.00%	0.46%	-	-
Horiz. %	103.87%	103.25%	103.25%	218.27%	147.68%	100.46%	100.00%	-
NAPS	1.1285	1.0835	1.0512	1.0438	0.9776	0.9541	0.9314	3.24%
YoY %	4.15%	3.07%	0.71%	6.77%	2.46%	2.44%	-	-
Horiz. %	121.16%	116.33%	112.86%	112.07%	104.96%	102.44%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.37	1.15	1.55	1.52	1.38	1.40	1.31	-
P/RPS	9.74	8.35	11.03	10.08	8.81	9.05	8.66	1.97%
YoY %	16.65%	-24.30%	9.42%	14.42%	-2.65%	4.50%	-	-
Horiz. %	112.47%	96.42%	127.37%	116.40%	101.73%	104.50%	100.00%	-
P/EPS	11.13	9.70	18.17	16.17	13.40	13.14	14.15	-3.92%
YoY %	14.74%	-46.62%	12.37%	20.67%	1.98%	-7.14%	-	-
Horiz. %	78.66%	68.55%	128.41%	114.28%	94.70%	92.86%	100.00%	-
EY	8.98	10.31	5.50	6.18	7.46	7.61	7.07	4.06%
YoY %	-12.90%	87.45%	-11.00%	-17.16%	-1.97%	7.64%	-	-
Horiz. %	127.02%	145.83%	77.79%	87.41%	105.52%	107.64%	100.00%	-
DY	5.62	6.70	4.97	10.70	8.34	5.61	5.95	-0.94%
YoY %	-16.12%	34.81%	-53.55%	28.30%	48.66%	-5.71%	-	-
Horiz. %	94.45%	112.61%	83.53%	179.83%	140.17%	94.29%	100.00%	-
P/NAPS	1.06	0.92	1.28	1.26	1.17	1.22	1.16	-1.49%
YoY %	15.22%	-28.12%	1.59%	7.69%	-4.10%	5.17%	-	-
Horiz. %	91.38%	79.31%	110.34%	108.62%	100.86%	105.17%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	24/05/18	23/05/17	20/05/16	28/05/15	26/05/14	21/05/13	-
Price	1.41	1.22	1.52	1.55	1.33	1.36	1.32	-
P/RPS	10.02	8.86	10.82	10.28	8.49	8.79	8.73	2.32%
YoY %	13.09%	-18.11%	5.25%	21.08%	-3.41%	0.69%	-	-
Horiz. %	114.78%	101.49%	123.94%	117.75%	97.25%	100.69%	100.00%	-
P/EPS	11.45	10.29	17.82	16.49	12.92	12.77	14.26	-3.59%
YoY %	11.27%	-42.26%	8.07%	27.63%	1.17%	-10.45%	-	-
Horiz. %	80.29%	72.16%	124.96%	115.64%	90.60%	89.55%	100.00%	-
EY	8.73	9.72	5.61	6.07	7.74	7.83	7.01	3.72%
YoY %	-10.19%	73.26%	-7.58%	-21.58%	-1.15%	11.70%	-	-
Horiz. %	124.54%	138.66%	80.03%	86.59%	110.41%	111.70%	100.00%	-
DY	5.46	6.31	5.07	10.50	8.65	5.77	5.91	-1.31%
YoY %	-13.47%	24.46%	-51.71%	21.39%	49.91%	-2.37%	-	-
Horiz. %	92.39%	106.77%	85.79%	177.66%	146.36%	97.63%	100.00%	-
P/NAPS	1.09	0.98	1.25	1.29	1.13	1.18	1.17	-1.17%
YoY %	11.22%	-21.60%	-3.10%	14.16%	-4.24%	0.85%	-	-
Horiz. %	93.16%	83.76%	106.84%	110.26%	96.58%	100.85%	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