[ALAQAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

26-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 56.46%

YoY- -26.1%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	80,599	53,800	26,867	103,398	76,653	50,029	25,012	118.01%
YoY %	49.81%	100.25%	-74.02%	34.89%	53.22%	100.02%	-	-
Horiz. %	322.24%	215.10%	107.42%	413.39%	306.46%	200.02%	100.00%	-
PBT	42,889	28,156	13,987	64,289	40,983	26,643	12,916	122.41%
YoY %	52.33%	101.30%	-78.24%	56.87%	53.82%	106.28%	-	-
Horiz. %	332.06%	217.99%	108.29%	497.75%	317.30%	206.28%	100.00%	-
Tax	-647	-432	0	-1,387	-779	-706	-436	30.06%
YoY %	-49.77%	0.00%	0.00%	-78.05%	-10.34%	-61.93%	-	-
Horiz. %	148.39%	99.08%	0.00%	318.12%	178.67%	161.93%	100.00%	-
NP	42,242	27,724	13,987	62,902	40,204	25,937	12,480	125.26%
YoY %	52.37%	98.21%	-77.76%	56.46%	55.01%	107.83%	-	-
Horiz. %	338.48%	222.15%	112.08%	504.02%	322.15%	207.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,242	27,724	13,987	62,902	40,204	25,937	12,480	125.26%
YoY %	52.37%	98.21%	-77.76%	56.46%	55.01%	107.83%	-	-
Horiz. %	338.48%	222.15%	112.08%	504.02%	322.15%	207.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.51%	1.53%	0.00%	2.16%	1.90%	2.65%	3.38%	-
YoY %	-1.31%	0.00%	0.00%	13.68%	-28.30%	-21.60%	-	-
Horiz. %	44.67%	45.27%	0.00%	63.91%	56.21%	78.40%	100.00%	-
Total Cost	38,357	26,076	12,880	40,496	36,449	24,092	12,532	110.66%
YoY %	47.10%	102.45%	-68.19%	11.10%	51.29%	92.24%	-	-
Horiz. %	306.07%	208.08%	102.78%	323.14%	290.85%	192.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,251	797,239	782,854	769,010	738,171	704,461	716,799	6.08%
YoY %	-1.75%	1.84%	1.80%	4.18%	4.79%	-1.72%	-	-
Horiz. %	109.27%	111.22%	109.22%	107.28%	102.98%	98.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	58,456	31,624	31,592	38,678	38,094	20,877	16,127	135.78%
YoY %	84.85%	0.10%	-18.32%	1.53%	82.47%	29.45%	-	-
Horiz. %	362.47%	196.09%	195.90%	239.83%	236.21%	129.45%	100.00%	-
Div Payout %	138.39%	114.07%	225.87%	61.49%	94.75%	80.49%	129.23%	-
YoY %	21.32%	-49.50%	267.33%	-35.10%	17.72%	-37.72%	-	-
Horiz. %	107.09%	88.27%	174.78%	47.58%	73.32%	62.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	783,251	797,239	782,854	769,010	738,171	704,461	716,799	6.08%
YoY %	-1.75%	1.84%	1.80%	4.18%	4.79%	-1.72%	-	-
Horiz. %	109.27%	111.22%	109.22%	107.28%	102.98%	98.28%	100.00%	-
NOSH	695,914	696,582	695,870	669,170	659,081	640,419	639,999	5.73%
YoY %	-0.10%	0.10%	3.99%	1.53%	2.91%	0.07%	-	-
Horiz. %	108.74%	108.84%	108.73%	104.56%	102.98%	100.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	52.41%	51.53%	52.06%	60.83%	52.45%	51.84%	49.90%	-
YoY %	1.71%	-1.02%	-14.42%	15.98%	1.18%	3.89%	-	-
Horiz. %	105.03%	103.27%	104.33%	121.90%	105.11%	103.89%	100.00%	-
ROE	5.39%	3.48%	1.79%	8.18%	5.45%	3.68%	1.74%	-
YoY %	54.89%	94.41%	-78.12%	50.09%	48.10%	111.49%	-	-
Horiz. %	309.77%	200.00%	102.87%	470.11%	313.22%	211.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	11.58	7.72	3.86	15.45	11.63	7.81	3.91	106.09%
YoY %	50.00%	100.00%	-75.02%	32.85%	48.91%	99.74%	-	-
Horiz. %	296.16%	197.44%	98.72%	395.14%	297.44%	199.74%	100.00%	-
EPS	6.07	3.98	2.01	9.40	6.10	4.05	1.95	113.04%
YoY %	52.51%	98.01%	-78.62%	54.10%	50.62%	107.69%	-	-
Horiz. %	311.28%	204.10%	103.08%	482.05%	312.82%	207.69%	100.00%	-
DPS	8.40	4.54	4.54	5.78	5.78	3.26	2.52	122.98%
YoY %	85.02%	0.00%	-21.45%	0.00%	77.30%	29.37%	-	-
Horiz. %	333.33%	180.16%	180.16%	229.37%	229.37%	129.37%	100.00%	-
NAPS	1.1255	1.1445	1.125	1.1492	1.12	1.10	1.12	0.32%
YoY %	-1.66%	1.73%	-2.11%	2.61%	1.82%	-1.79%	-	-
Horiz. %	100.49%	102.19%	100.45%	102.61%	100.00%	98.21%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 687,848
RPS	9.60	6.41	3.20	12.32	9.13	5.96	2.98	117.96%
YoY %	49.77%	100.31%	-74.03%	34.94%	53.19%	100.00%	-	-
Horiz. %	322.15%	215.10%	107.38%	413.42%	306.38%	200.00%	100.00%	-
EPS	5.03	3.30	1.67	7.49	4.79	3.09	1.49	124.87%
YoY %	52.42%	97.60%	-77.70%	56.37%	55.02%	107.38%	-	-
Horiz. %	337.58%	221.48%	112.08%	502.68%	321.48%	207.38%	100.00%	-
DPS	6.96	3.77	3.76	4.61	4.54	2.49	1.92	135.79%
YoY %	84.62%	0.27%	-18.44%	1.54%	82.33%	29.69%	-	-
Horiz. %	362.50%	196.35%	195.83%	240.10%	236.46%	129.69%	100.00%	-
NAPS	0.9329	0.9495	0.9324	0.9159	0.8792	0.839	0.8537	6.08%
YoY %	-1.75%	1.83%	1.80%	4.17%	4.79%	-1.72%	-	-
Horiz. %	109.28%	111.22%	109.22%	107.29%	102.99%	98.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.39	1.33	1.31	1.29	1.45	1.37	1.31	-
P/RPS	12.00	17.22	33.93	8.35	12.47	17.54	33.52	-49.55%
YoY %	-30.31%	-49.25%	306.35%	-33.04%	-28.91%	-47.67%	-	-
Horiz. %	35.80%	51.37%	101.22%	24.91%	37.20%	52.33%	100.00%	-
P/EPS	22.90	33.42	65.17	13.72	23.77	33.83	67.18	-51.17%
YoY %	-31.48%	-48.72%	375.00%	-42.28%	-29.74%	-49.64%	-	-
Horiz. %	34.09%	49.75%	97.01%	20.42%	35.38%	50.36%	100.00%	-
EY	4.37	2.99	1.53	7.29	4.21	2.96	1.49	104.76%
YoY %	46.15%	95.42%	-79.01%	73.16%	42.23%	98.66%	-	-
Horiz. %	293.29%	200.67%	102.68%	489.26%	282.55%	198.66%	100.00%	-
DY	6.04	3.41	3.47	4.48	3.99	2.38	1.92	114.54%
YoY %	77.13%	-1.73%	-22.54%	12.28%	67.65%	23.96%	-	-
Horiz. %	314.58%	177.60%	180.73%	233.33%	207.81%	123.96%	100.00%	-
P/NAPS	1.24	1.16	1.16	1.12	1.29	1.25	1.17	3.94%
YoY %	6.90%	0.00%	3.57%	-13.18%	3.20%	6.84%	-	-
Horiz. %	105.98%	99.15%	99.15%	95.73%	110.26%	106.84%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	28/08/13	21/05/13	26/02/13	27/11/12	27/08/12	25/05/12	-
Price	1.35	1.31	1.32	1.30	1.30	1.43	1.36	-
P/RPS	11.66	16.96	34.19	8.41	11.18	18.31	34.80	-51.72%
YoY %	-31.25%	-50.39%	306.54%	-24.78%	-38.94%	-47.39%	-	-
Horiz. %	33.51%	48.74%	98.25%	24.17%	32.13%	52.61%	100.00%	-
P/EPS	22.24	32.91	65.67	13.83	21.31	35.31	69.74	-53.29%
YoY %	-32.42%	-49.89%	374.84%	-35.10%	-39.65%	-49.37%	-	-
Horiz. %	31.89%	47.19%	94.16%	19.83%	30.56%	50.63%	100.00%	-
EY	4.50	3.04	1.52	7.23	4.69	2.83	1.43	114.59%
YoY %	48.03%	100.00%	-78.98%	54.16%	65.72%	97.90%	-	-
Horiz. %	314.69%	212.59%	106.29%	505.59%	327.97%	197.90%	100.00%	-
DY	6.22	3.47	3.44	4.45	4.45	2.28	1.85	124.26%
YoY %	79.25%	0.87%	-22.70%	0.00%	95.18%	23.24%	-	-
Horiz. %	336.22%	187.57%	185.95%	240.54%	240.54%	123.24%	100.00%	-
P/NAPS	1.20	1.14	1.17	1.13	1.16	1.30	1.21	-0.55%
YoY %	5.26%	-2.56%	3.54%	-2.59%	-10.77%	7.44%	-	-
Horiz. %	99.17%	94.21%	96.69%	93.39%	95.87%	107.44%	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