[ALAQAR] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

24-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 91.3%

YoY- 89.9%

Quarter Report

Al-AQAR-4Q2011(final).pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	102,204	100,058	100,048	84,466	81,838	79,902	80,524	17.17%
YoY %	2.14%	0.01%	18.45%	3.21%	2.42%	-0.77%	-	-
Horiz. %	126.92%	124.26%	124.25%	104.90%	101.63%	99.23%	100.00%	-
PBT	54,644	53,286	51,664	85,895	44,974	44,730	44,968	13.83%
YoY %	2.55%	3.14%	-39.85%	90.99%	0.55%	-0.53%	-	-
Horiz. %	121.52%	118.50%	114.89%	191.01%	100.01%	99.47%	100.00%	-
Tax	-1,038	-1,412	-1,744	-780	-482	-382	-384	93.69%
YoY %	26.49%	19.04%	-123.59%	-61.83%	-26.18%	0.52%	-	-
Horiz. %	270.31%	367.71%	454.17%	203.12%	125.52%	99.48%	100.00%	-
NP	53,605	51,874	49,920	85,115	44,492	44,348	44,584	13.03%
YoY %	3.34%	3.91%	-41.35%	91.30%	0.32%	-0.53%	-	-
Horiz. %	120.23%	116.35%	111.97%	190.91%	99.79%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,605	51,874	49,920	85,115	44,492	44,348	44,584	13.03%
YoY %	3.34%	3.91%	-41.35%	91.30%	0.32%	-0.53%	-	-
Horiz. %	120.23%	116.35%	111.97%	190.91%	99.79%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.90%	2.65%	3.38%	0.91%	1.07%	0.85%	0.85%	-
YoY %	-28.30%	-21.60%	271.43%	-14.95%	25.88%	0.00%	-	-
Horiz. %	223.53%	311.76%	397.65%	107.06%	125.88%	100.00%	100.00%	-
Total Cost	48,598	48,184	50,128	-649	37,346	35,554	35,940	22.21%
YoY %	0.86%	-3.88%	7,823.88%	-101.74%	5.04%	-1.07%	-	-
Horiz. %	135.22%	134.07%	139.48%	-1.81%	103.91%	98.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	738,171	704,461	716,799	716,219	638,363	626,908	615,352	12.86%
YoY %	4.79%	-1.72%	0.08%	12.20%	1.83%	1.88%	-	-
Horiz. %	119.96%	114.48%	116.49%	116.39%	103.74%	101.88%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	50,793	41,755	64,511	33,061	25,534	38,311	76,628	-23.92%
YoY %	21.65%	-35.27%	95.13%	29.48%	-33.35%	-50.00%	-	-
Horiz. %	66.29%	54.49%	84.19%	43.14%	33.32%	50.00%	100.00%	-
Div Payout %	94.75%	80.49%	129.23%	38.84%	57.39%	86.39%	171.88%	-
YoY %	17.72%	-37.72%	232.72%	-32.32%	-33.57%	-49.74%	-	-
Horiz. %	55.13%	46.83%	75.19%	22.60%	33.39%	50.26%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	738,171	704,461	716,799	716,219	638,363	626,908	615,352	12.86%
YoY %	4.79%	-1.72%	0.08%	12.20%	1.83%	1.88%	-	-
Horiz. %	119.96%	114.48%	116.49%	116.39%	103.74%	101.88%	100.00%	-
NOSH	659,081	640,419	639,999	639,481	580,330	580,471	580,520	8.80%
YoY %	2.91%	0.07%	0.08%	10.19%	-0.02%	-0.01%	-	-
Horiz. %	113.53%	110.32%	110.25%	110.16%	99.97%	99.99%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	52.45%	51.84%	49.90%	100.77%	54.37%	55.50%	55.37%	-
YoY %	1.18%	3.89%	-50.48%	85.34%	-2.04%	0.23%	-	-
Horiz. %	94.73%	93.62%	90.12%	181.99%	98.19%	100.23%	100.00%	-
ROE	7.26%	7.36%	6.96%	11.88%	6.97%	7.07%	7.25%	-
YoY %	-1.36%	5.75%	-41.41%	70.44%	-1.41%	-2.48%	-	-
Horiz. %	100.14%	101.52%	96.00%	163.86%	96.14%	97.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	15.51	15.62	15.63	13.21	14.10	13.77	13.87	7.71%
YoY %	-0.70%	-0.06%	18.32%	-6.31%	2.40%	-0.72%	-	-
Horiz. %	111.82%	112.62%	112.69%	95.24%	101.66%	99.28%	100.00%	-
EPS	8.13	8.10	7.80	13.31	7.67	7.64	7.68	3.85%
YoY %	0.37%	3.85%	-41.40%	73.53%	0.39%	-0.52%	-	-
Horiz. %	105.86%	105.47%	101.56%	173.31%	99.87%	99.48%	100.00%	-
DPS	7.71	6.52	10.08	5.17	4.40	6.60	13.20	-30.05%
YoY %	18.25%	-35.32%	94.97%	17.50%	-33.33%	-50.00%	-	-
Horiz. %	58.41%	49.39%	76.36%	39.17%	33.33%	50.00%	100.00%	-
NAPS	1.12	1.10	1.12	1.12	1.10	1.08	1.06	3.72%
YoY %	1.82%	-1.79%	0.00%	1.82%	1.85%	1.89%	-	-
Horiz. %	105.66%	103.77%	105.66%	105.66%	103.77%	101.89%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 639,641
RPS	12.16	11.90	11.90	10.05	9.74	9.51	9.58	17.18%
YoY %	2.18%	0.00%	18.41%	3.18%	2.42%	-0.73%	-	-
Horiz. %	126.93%	124.22%	124.22%	104.91%	101.67%	99.27%	100.00%	-
EPS	6.38	6.17	5.94	10.13	5.29	5.28	5.30	13.12%
YoY %	3.40%	3.87%	-41.36%	91.49%	0.19%	-0.38%	-	-
Horiz. %	120.38%	116.42%	112.08%	191.13%	99.81%	99.62%	100.00%	-
DPS	6.04	4.97	7.68	3.93	3.04	4.56	9.12	-23.96%
YoY %	21.53%	-35.29%	95.42%	29.28%	-33.33%	-50.00%	-	-
Horiz. %	66.23%	54.50%	84.21%	43.09%	33.33%	50.00%	100.00%	-
NAPS	0.8783	0.8382	0.8528	0.8522	0.7595	0.7459	0.7321	12.86%
YoY %	4.78%	-1.71%	0.07%	12.21%	1.82%	1.88%	-	-
Horiz. %	119.97%	114.49%	116.49%	116.40%	103.74%	101.88%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.45	1.37	1.31	1.15	1.13	1.18	1.17	-
P/RPS	9.35	8.77	8.38	8.71	8.01	8.57	8.43	7.12%
YoY %	6.61%	4.65%	-3.79%	8.74%	-6.53%	1.66%	-	-
Horiz. %	110.91%	104.03%	99.41%	103.32%	95.02%	101.66%	100.00%	-
P/EPS	17.83	16.91	16.79	8.64	14.74	15.45	15.23	11.04%
YoY %	5.44%	0.71%	94.33%	-41.38%	-4.60%	1.44%	-	-
Horiz. %	117.07%	111.03%	110.24%	56.73%	96.78%	101.44%	100.00%	-
EY	5.61	5.91	5.95	11.57	6.78	6.47	6.56	-9.87%
YoY %	-5.08%	-0.67%	-48.57%	70.65%	4.79%	-1.37%	-	-
Horiz. %	85.52%	90.09%	90.70%	176.37%	103.35%	98.63%	100.00%	-
DY	5.31	4.76	7.69	4.50	3.89	5.59	11.28	-39.40%
YoY %	11.55%	-38.10%	70.89%	15.68%	-30.41%	-50.44%	-	-
Horiz. %	47.07%	42.20%	68.17%	39.89%	34.49%	49.56%	100.00%	-
P/NAPS	1.29	1.25	1.17	1.03	1.03	1.09	1.10	11.17%
YoY %	3.20%	6.84%	13.59%	0.00%	-5.50%	-0.91%	-	-
Horiz. %	117.27%	113.64%	106.36%	93.64%	93.64%	99.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	27/08/12	25/05/12	24/02/12	29/11/11	23/08/11	23/05/11	-
Price	1.30	1.43	1.36	1.21	1.13	1.12	1.16	-
P/RPS	8.38	9.15	8.70	9.16	8.01	8.14	8.36	0.15%
YoY %	-8.42%	5.17%	-5.02%	14.36%	-1.60%	-2.63%	-	-
Horiz. %	100.24%	109.45%	104.07%	109.57%	95.81%	97.37%	100.00%	-
P/EPS	15.98	17.65	17.44	9.09	14.74	14.66	15.10	3.83%
YoY %	-9.46%	1.20%	91.86%	-38.33%	0.55%	-2.91%	-	-
Horiz. %	105.83%	116.89%	115.50%	60.20%	97.62%	97.09%	100.00%	-
EY	6.26	5.66	5.74	11.00	6.78	6.82	6.62	-3.64%
YoY %	10.60%	-1.39%	-47.82%	62.24%	-0.59%	3.02%	-	-
Horiz. %	94.56%	85.50%	86.71%	166.16%	102.42%	103.02%	100.00%	-
DY	5.93	4.56	7.41	4.27	3.89	5.89	11.38	-35.16%
YoY %	30.04%	-38.46%	73.54%	9.77%	-33.96%	-48.24%	-	-
Horiz. %	52.11%	40.07%	65.11%	37.52%	34.18%	51.76%	100.00%	-
P/NAPS	1.16	1.30	1.21	1.08	1.03	1.04	1.09	4.22%
YoY %	-10.77%	7.44%	12.04%	4.85%	-0.96%	-4.59%	-	-
Horiz. %	106.42%	119.27%	111.01%	99.08%	94.50%	95.41%	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