[ALAQAR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 48.51%

YoY- 14.88%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	39,951	20,131	72,982	53,583	34,429	17,214	60,580	-24.29%
YoY %	98.46%	-72.42%	36.20%	55.63%	100.01%	-71.58%	-	-
Horiz. %	65.95%	33.23%	120.47%	88.45%	56.83%	28.42%	100.00%	-
PBT	22,365	11,242	45,266	30,603	20,519	9,565	54,248	-44.69%
YoY %	98.94%	-75.16%	47.91%	49.14%	114.52%	-82.37%	-	-
Horiz. %	41.23%	20.72%	83.44%	56.41%	37.82%	17.63%	100.00%	-
Tax	-191	-96	-446	-174	-29	-18	-551	-50.74%
YoY %	-98.96%	78.48%	-156.32%	-500.00%	-61.11%	96.73%	-	-
Horiz. %	34.66%	17.42%	80.94%	31.58%	5.26%	3.27%	100.00%	-
NP	22,174	11,146	44,820	30,429	20,490	9,547	53,697	-44.63%
YoY %	98.94%	-75.13%	47.29%	48.51%	114.62%	-82.22%	-	-
Horiz. %	41.29%	20.76%	83.47%	56.67%	38.16%	17.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,174	11,146	44,820	30,429	20,490	9,547	53,697	-44.63%
YoY %	98.94%	-75.13%	47.29%	48.51%	114.62%	-82.22%	-	-
Horiz. %	41.29%	20.76%	83.47%	56.67%	38.16%	17.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.85%	0.85%	0.99%	0.57%	0.14%	0.19%	1.02%	-
YoY %	0.00%	-14.14%	73.68%	307.14%	-26.32%	-81.37%	-	-
Horiz. %	83.33%	83.33%	97.06%	55.88%	13.73%	18.63%	100.00%	-
Total Cost	17,777	8,985	28,162	23,154	13,939	7,667	6,883	88.57%
YoY %	97.85%	-68.10%	21.63%	66.11%	81.81%	11.39%	-	-
Horiz. %	258.27%	130.54%	409.15%	336.39%	202.51%	111.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,908	615,352	584,212	609,741	597,866	551,027	544,574	9.86%
YoY %	1.88%	5.33%	-4.19%	1.99%	8.50%	1.18%	-	-
Horiz. %	115.12%	113.00%	107.28%	111.97%	109.79%	101.18%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	19,155	19,157	21,621	25,725	25,714	-	40,057	-38.93%
YoY %	-0.01%	-11.40%	-15.95%	0.04%	0.00%	-	-	-
Horiz. %	47.82%	47.82%	53.98%	64.22%	64.19%	-	100.00%	-
Div Payout %	86.39%	171.88%	48.24%	84.54%	125.50%	-	74.60%	-
YoY %	-49.74%	256.30%	-42.94%	-32.64%	0.00%	-	-	-
Horiz. %	115.80%	230.40%	64.66%	113.32%	168.23%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	626,908	615,352	584,212	609,741	597,866	551,027	544,574	9.86%
YoY %	1.88%	5.33%	-4.19%	1.99%	8.50%	1.18%	-	-
Horiz. %	115.12%	113.00%	107.28%	111.97%	109.79%	101.18%	100.00%	-
NOSH	580,471	580,520	545,992	580,706	580,453	519,836	523,629	7.13%
YoY %	-0.01%	6.32%	-5.98%	0.04%	11.66%	-0.72%	-	-
Horiz. %	110.86%	110.86%	104.27%	110.90%	110.85%	99.28%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	55.50%	55.37%	61.41%	56.79%	59.51%	55.46%	88.64%	-
YoY %	0.23%	-9.84%	8.14%	-4.57%	7.30%	-37.43%	-	-
Horiz. %	62.61%	62.47%	69.28%	64.07%	67.14%	62.57%	100.00%	-
ROE	3.54%	1.81%	7.67%	4.99%	3.43%	1.73%	9.86%	-
YoY %	95.58%	-76.40%	53.71%	45.48%	98.27%	-82.45%	-	-
Horiz. %	35.90%	18.36%	77.79%	50.61%	34.79%	17.55%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	6.88	3.47	13.37	9.23	5.93	3.31	11.57	-29.35%
YoY %	98.27%	-74.05%	44.85%	55.65%	79.15%	-71.39%	-	-
Horiz. %	59.46%	29.99%	115.56%	79.78%	51.25%	28.61%	100.00%	-
EPS	3.82	1.92	8.11	5.24	3.53	1.84	11.10	-50.98%
YoY %	98.96%	-76.33%	54.77%	48.44%	91.85%	-83.42%	-	-
Horiz. %	34.41%	17.30%	73.06%	47.21%	31.80%	16.58%	100.00%	-
DPS	3.30	3.30	3.96	4.43	4.43	0.00	7.65	-42.99%
YoY %	0.00%	-16.67%	-10.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	43.14%	43.14%	51.76%	57.91%	57.91%	0.00%	100.00%	-
NAPS	1.08	1.06	1.07	1.05	1.03	1.06	1.04	2.55%
YoY %	1.89%	-0.93%	1.90%	1.94%	-2.83%	1.92%	-	-
Horiz. %	103.85%	101.92%	102.88%	100.96%	99.04%	101.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 581,228
RPS	4.76	2.40	8.69	6.38	4.10	2.05	7.22	-24.30%
YoY %	98.33%	-72.38%	36.21%	55.61%	100.00%	-71.61%	-	-
Horiz. %	65.93%	33.24%	120.36%	88.37%	56.79%	28.39%	100.00%	-
EPS	2.64	1.33	5.34	3.62	2.44	1.14	6.40	-44.67%
YoY %	98.50%	-75.09%	47.51%	48.36%	114.04%	-82.19%	-	-
Horiz. %	41.25%	20.78%	83.44%	56.56%	38.12%	17.81%	100.00%	-
DPS	2.28	2.28	2.58	3.06	3.06	0.00	4.77	-38.94%
YoY %	0.00%	-11.63%	-15.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	47.80%	47.80%	54.09%	64.15%	64.15%	0.00%	100.00%	-
NAPS	0.7467	0.7329	0.6958	0.7262	0.7121	0.6563	0.6486	9.87%
YoY %	1.88%	5.33%	-4.19%	1.98%	8.50%	1.19%	-	-
Horiz. %	115.12%	113.00%	107.28%	111.96%	109.79%	101.19%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.18	1.17	1.12	1.15	1.03	1.04	0.99	-
P/RPS	17.14	33.74	8.38	12.46	17.37	31.41	8.56	59.06%
YoY %	-49.20%	302.63%	-32.74%	-28.27%	-44.70%	266.94%	-	-
Horiz. %	200.23%	394.16%	97.90%	145.56%	202.92%	366.94%	100.00%	-
P/EPS	30.89	60.94	13.64	21.95	29.18	56.63	9.65	117.66%
YoY %	-49.31%	346.77%	-37.86%	-24.78%	-48.47%	486.84%	-	-
Horiz. %	320.10%	631.50%	141.35%	227.46%	302.38%	586.84%	100.00%	-
EY	3.24	1.64	7.33	4.56	3.43	1.77	10.36	-54.02%
YoY %	97.56%	-77.63%	60.75%	32.94%	93.79%	-82.92%	-	-
Horiz. %	31.27%	15.83%	70.75%	44.02%	33.11%	17.08%	100.00%	-
DY	2.80	2.82	3.54	3.85	4.30	0.00	7.73	-49.28%
YoY %	-0.71%	-20.34%	-8.05%	-10.47%	0.00%	0.00%	-	-
Horiz. %	36.22%	36.48%	45.80%	49.81%	55.63%	0.00%	100.00%	-
P/NAPS	1.09	1.10	1.05	1.10	1.00	0.98	0.95	9.62%
YoY %	-0.91%	4.76%	-4.55%	10.00%	2.04%	3.16%	-	-
Horiz. %	114.74%	115.79%	110.53%	115.79%	105.26%	103.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	23/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	1.12	1.16	1.19	1.20	1.12	1.03	0.98	-
P/RPS	16.27	33.45	8.90	13.01	18.88	31.10	8.47	54.71%
YoY %	-51.36%	275.84%	-31.59%	-31.09%	-39.29%	267.18%	-	-
Horiz. %	192.09%	394.92%	105.08%	153.60%	222.90%	367.18%	100.00%	-
P/EPS	29.32	60.42	14.50	22.90	31.73	56.08	9.56	111.52%
YoY %	-51.47%	316.69%	-36.68%	-27.83%	-43.42%	486.61%	-	-
Horiz. %	306.69%	632.01%	151.67%	239.54%	331.90%	586.61%	100.00%	-
EY	3.41	1.66	6.90	4.37	3.15	1.78	10.46	-52.72%
YoY %	105.42%	-75.94%	57.89%	38.73%	76.97%	-82.98%	-	-
Horiz. %	32.60%	15.87%	65.97%	41.78%	30.11%	17.02%	100.00%	-
DY	2.95	2.84	3.33	3.69	3.96	0.00	7.81	-47.83%
YoY %	3.87%	-14.71%	-9.76%	-6.82%	0.00%	0.00%	-	-
Horiz. %	37.77%	36.36%	42.64%	47.25%	50.70%	0.00%	100.00%	-
P/NAPS	1.04	1.09	1.11	1.14	1.09	0.97	0.94	6.99%
YoY %	-4.59%	-1.80%	-2.63%	4.59%	12.37%	3.19%	-	-
Horiz. %	110.64%	115.96%	118.09%	121.28%	115.96%	103.19%	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