[ALAQAR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.58%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 108,534 108,568 107,419 107,465 107,600 107,468 103,398 3.29%
PBT 59,762 60,072 75,825 57,185 56,312 55,948 64,289 -4.76%
Tax -838 -764 -2,514 -862 -864 0 -1,387 -28.59%
NP 58,924 59,308 73,311 56,322 55,448 55,948 62,902 -4.27%
-
NP to SH 58,924 59,308 73,311 56,322 55,448 55,948 62,902 -4.27%
-
Tax Rate 1.40% 1.27% 3.32% 1.51% 1.53% 0.00% 2.16% -
Total Cost 49,610 49,260 34,108 51,142 52,152 51,520 40,496 14.53%
-
Net Worth 816,438 801,910 814,845 783,251 797,239 782,854 769,010 4.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 55,580 111,098 58,481 77,942 63,249 126,370 38,678 27.42%
Div Payout % 94.33% 187.32% 79.77% 138.39% 114.07% 225.87% 61.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 816,438 801,910 814,845 783,251 797,239 782,854 769,010 4.08%
NOSH 696,501 696,103 696,210 695,914 696,582 695,870 669,170 2.71%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 54.29% 54.63% 68.25% 52.41% 51.53% 52.06% 60.83% -
ROE 7.22% 7.40% 9.00% 7.19% 6.96% 7.15% 8.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.58 15.60 15.43 15.44 15.45 15.44 15.45 0.56%
EPS 8.46 8.52 10.53 8.09 7.96 8.04 9.40 -6.80%
DPS 7.98 15.96 8.40 11.20 9.08 18.16 5.78 24.06%
NAPS 1.1722 1.152 1.1704 1.1255 1.1445 1.125 1.1492 1.33%
Adjusted Per Share Value based on latest NOSH - 694,641
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.93 12.93 12.79 12.80 12.82 12.80 12.32 3.28%
EPS 7.02 7.06 8.73 6.71 6.60 6.66 7.49 -4.23%
DPS 6.62 13.23 6.97 9.28 7.53 15.05 4.61 27.36%
NAPS 0.9724 0.9551 0.9705 0.9329 0.9495 0.9324 0.9159 4.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.40 1.33 1.39 1.33 1.31 1.29 -
P/RPS 8.98 8.98 8.62 9.00 8.61 8.48 8.35 4.98%
P/EPS 16.55 16.43 12.63 17.17 16.71 16.29 13.72 13.35%
EY 6.04 6.09 7.92 5.82 5.98 6.14 7.29 -11.81%
DY 5.70 11.40 6.32 8.06 6.83 13.86 4.48 17.46%
P/NAPS 1.19 1.22 1.14 1.24 1.16 1.16 1.12 4.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 28/02/14 26/11/13 28/08/13 21/05/13 26/02/13 -
Price 1.40 1.36 1.34 1.35 1.31 1.32 1.30 -
P/RPS 8.98 8.72 8.68 8.74 8.48 8.55 8.41 4.48%
P/EPS 16.55 15.96 12.73 16.68 16.46 16.42 13.83 12.75%
EY 6.04 6.26 7.86 6.00 6.08 6.09 7.23 -11.32%
DY 5.70 11.74 6.27 8.30 6.93 13.76 4.45 17.99%
P/NAPS 1.19 1.18 1.14 1.20 1.14 1.17 1.13 3.51%

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