[ALAQAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

27-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 55.01%

YoY- 20.48%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	53,800	26,867	103,398	76,653	50,029	25,012	84,466	-25.99%
YoY %	100.25%	-74.02%	34.89%	53.22%	100.02%	-70.39%	-	-
Horiz. %	63.69%	31.81%	122.41%	90.75%	59.23%	29.61%	100.00%	-
PBT	28,156	13,987	64,289	40,983	26,643	12,916	85,895	-52.49%
YoY %	101.30%	-78.24%	56.87%	53.82%	106.28%	-84.96%	-	-
Horiz. %	32.78%	16.28%	74.85%	47.71%	31.02%	15.04%	100.00%	-
Tax	-432	0	-1,387	-779	-706	-436	-780	-32.58%
YoY %	0.00%	0.00%	-78.05%	-10.34%	-61.93%	44.10%	-	-
Horiz. %	55.38%	0.00%	177.82%	99.87%	90.51%	55.90%	100.00%	-
NP	27,724	13,987	62,902	40,204	25,937	12,480	85,115	-52.69%
YoY %	98.21%	-77.76%	56.46%	55.01%	107.83%	-85.34%	-	-
Horiz. %	32.57%	16.43%	73.90%	47.23%	30.47%	14.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,724	13,987	62,902	40,204	25,937	12,480	85,115	-52.69%
YoY %	98.21%	-77.76%	56.46%	55.01%	107.83%	-85.34%	-	-
Horiz. %	32.57%	16.43%	73.90%	47.23%	30.47%	14.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.53%	0.00%	2.16%	1.90%	2.65%	3.38%	0.91%	-
YoY %	0.00%	0.00%	13.68%	-28.30%	-21.60%	271.43%	-	-
Horiz. %	168.13%	0.00%	237.36%	208.79%	291.21%	371.43%	100.00%	-
Total Cost	26,076	12,880	40,496	36,449	24,092	12,532	-649	-
YoY %	102.45%	-68.19%	11.10%	51.29%	92.24%	2,030.97%	-	-
Horiz. %	-4,017.87%	-1,984.59%	-6,239.75%	-5,616.18%	-3,712.17%	-1,930.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	797,239	782,854	769,010	738,171	704,461	716,799	716,219	7.41%
YoY %	1.84%	1.80%	4.18%	4.79%	-1.72%	0.08%	-	-
Horiz. %	111.31%	109.30%	107.37%	103.06%	98.36%	100.08%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	31,624	31,592	38,678	38,094	20,877	16,127	33,061	-2.92%
YoY %	0.10%	-18.32%	1.53%	82.47%	29.45%	-51.22%	-	-
Horiz. %	95.65%	95.56%	116.99%	115.22%	63.15%	48.78%	100.00%	-
Div Payout %	114.07%	225.87%	61.49%	94.75%	80.49%	129.23%	38.84%	-
YoY %	-49.50%	267.33%	-35.10%	17.72%	-37.72%	232.72%	-	-
Horiz. %	293.69%	581.54%	158.32%	243.95%	207.23%	332.72%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	797,239	782,854	769,010	738,171	704,461	716,799	716,219	7.41%
YoY %	1.84%	1.80%	4.18%	4.79%	-1.72%	0.08%	-	-
Horiz. %	111.31%	109.30%	107.37%	103.06%	98.36%	100.08%	100.00%	-
NOSH	696,582	695,870	669,170	659,081	640,419	639,999	639,481	5.87%
YoY %	0.10%	3.99%	1.53%	2.91%	0.07%	0.08%	-	-
Horiz. %	108.93%	108.82%	104.64%	103.06%	100.15%	100.08%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	51.53%	52.06%	60.83%	52.45%	51.84%	49.90%	100.77%	-
YoY %	-1.02%	-14.42%	15.98%	1.18%	3.89%	-50.48%	-	-
Horiz. %	51.14%	51.66%	60.37%	52.05%	51.44%	49.52%	100.00%	-
ROE	3.48%	1.79%	8.18%	5.45%	3.68%	1.74%	11.88%	-
YoY %	94.41%	-78.12%	50.09%	48.10%	111.49%	-85.35%	-	-
Horiz. %	29.29%	15.07%	68.86%	45.88%	30.98%	14.65%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	7.72	3.86	15.45	11.63	7.81	3.91	13.21	-30.12%
YoY %	100.00%	-75.02%	32.85%	48.91%	99.74%	-70.40%	-	-
Horiz. %	58.44%	29.22%	116.96%	88.04%	59.12%	29.60%	100.00%	-
EPS	3.98	2.01	9.40	6.10	4.05	1.95	13.31	-55.31%
YoY %	98.01%	-78.62%	54.10%	50.62%	107.69%	-85.35%	-	-
Horiz. %	29.90%	15.10%	70.62%	45.83%	30.43%	14.65%	100.00%	-
DPS	4.54	4.54	5.78	5.78	3.26	2.52	5.17	-8.30%
YoY %	0.00%	-21.45%	0.00%	77.30%	29.37%	-51.26%	-	-
Horiz. %	87.81%	87.81%	111.80%	111.80%	63.06%	48.74%	100.00%	-
NAPS	1.1445	1.125	1.1492	1.12	1.10	1.12	1.12	1.45%
YoY %	1.73%	-2.11%	2.61%	1.82%	-1.79%	0.00%	-	-
Horiz. %	102.19%	100.45%	102.61%	100.00%	98.21%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 695,902
RPS	6.41	3.20	12.32	9.13	5.96	2.98	10.06	-25.97%
YoY %	100.31%	-74.03%	34.94%	53.19%	100.00%	-70.38%	-	-
Horiz. %	63.72%	31.81%	122.47%	90.76%	59.24%	29.62%	100.00%	-
EPS	3.30	1.67	7.49	4.79	3.09	1.49	10.14	-52.71%
YoY %	97.60%	-77.70%	56.37%	55.02%	107.38%	-85.31%	-	-
Horiz. %	32.54%	16.47%	73.87%	47.24%	30.47%	14.69%	100.00%	-
DPS	3.77	3.76	4.61	4.54	2.49	1.92	3.94	-2.90%
YoY %	0.27%	-18.44%	1.54%	82.33%	29.69%	-51.27%	-	-
Horiz. %	95.69%	95.43%	117.01%	115.23%	63.20%	48.73%	100.00%	-
NAPS	0.9495	0.9324	0.9159	0.8792	0.839	0.8537	0.8531	7.40%
YoY %	1.83%	1.80%	4.17%	4.79%	-1.72%	0.07%	-	-
Horiz. %	111.30%	109.30%	107.36%	103.06%	98.35%	100.07%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	1.33	1.31	1.29	1.45	1.37	1.31	1.15	-
P/RPS	17.22	33.93	8.35	12.47	17.54	33.52	8.71	57.58%
YoY %	-49.25%	306.35%	-33.04%	-28.91%	-47.67%	284.85%	-	-
Horiz. %	197.70%	389.55%	95.87%	143.17%	201.38%	384.85%	100.00%	-
P/EPS	33.42	65.17	13.72	23.77	33.83	67.18	8.64	146.61%
YoY %	-48.72%	375.00%	-42.28%	-29.74%	-49.64%	677.55%	-	-
Horiz. %	386.81%	754.28%	158.80%	275.12%	391.55%	777.55%	100.00%	-
EY	2.99	1.53	7.29	4.21	2.96	1.49	11.57	-59.46%
YoY %	95.42%	-79.01%	73.16%	42.23%	98.66%	-87.12%	-	-
Horiz. %	25.84%	13.22%	63.01%	36.39%	25.58%	12.88%	100.00%	-
DY	3.41	3.47	4.48	3.99	2.38	1.92	4.50	-16.89%
YoY %	-1.73%	-22.54%	12.28%	67.65%	23.96%	-57.33%	-	-
Horiz. %	75.78%	77.11%	99.56%	88.67%	52.89%	42.67%	100.00%	-
P/NAPS	1.16	1.16	1.12	1.29	1.25	1.17	1.03	8.25%
YoY %	0.00%	3.57%	-13.18%	3.20%	6.84%	13.59%	-	-
Horiz. %	112.62%	112.62%	108.74%	125.24%	121.36%	113.59%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	21/05/13	26/02/13	27/11/12	27/08/12	25/05/12	24/02/12	-
Price	1.31	1.32	1.30	1.30	1.43	1.36	1.21	-
P/RPS	16.96	34.19	8.41	11.18	18.31	34.80	9.16	50.84%
YoY %	-50.39%	306.54%	-24.78%	-38.94%	-47.39%	279.91%	-	-
Horiz. %	185.15%	373.25%	91.81%	122.05%	199.89%	379.91%	100.00%	-
P/EPS	32.91	65.67	13.83	21.31	35.31	69.74	9.09	135.96%
YoY %	-49.89%	374.84%	-35.10%	-39.65%	-49.37%	667.22%	-	-
Horiz. %	362.05%	722.44%	152.15%	234.43%	388.45%	767.22%	100.00%	-
EY	3.04	1.52	7.23	4.69	2.83	1.43	11.00	-57.60%
YoY %	100.00%	-78.98%	54.16%	65.72%	97.90%	-87.00%	-	-
Horiz. %	27.64%	13.82%	65.73%	42.64%	25.73%	13.00%	100.00%	-
DY	3.47	3.44	4.45	4.45	2.28	1.85	4.27	-12.92%
YoY %	0.87%	-22.70%	0.00%	95.18%	23.24%	-56.67%	-	-
Horiz. %	81.26%	80.56%	104.22%	104.22%	53.40%	43.33%	100.00%	-
P/NAPS	1.14	1.17	1.13	1.16	1.30	1.21	1.08	3.67%
YoY %	-2.56%	3.54%	-2.59%	-10.77%	7.44%	12.04%	-	-
Horiz. %	105.56%	108.33%	104.63%	107.41%	120.37%	112.04%	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