[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
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,599 53,800 26,867 103,398 76,653 50,029 25,012 118.01%
PBT 42,889 28,156 13,987 64,289 40,983 26,643 12,916 122.41%
Tax -647 -432 0 -1,387 -779 -706 -436 30.06%
NP 42,242 27,724 13,987 62,902 40,204 25,937 12,480 125.26%
-
NP to SH 42,242 27,724 13,987 62,902 40,204 25,937 12,480 125.26%
-
Tax Rate 1.51% 1.53% 0.00% 2.16% 1.90% 2.65% 3.38% -
Total Cost 38,357 26,076 12,880 40,496 36,449 24,092 12,532 110.66%
-
Net Worth 783,251 797,239 782,854 769,010 738,171 704,461 716,799 6.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 58,456 31,624 31,592 38,678 38,094 20,877 16,127 135.78%
Div Payout % 138.39% 114.07% 225.87% 61.49% 94.75% 80.49% 129.23% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 783,251 797,239 782,854 769,010 738,171 704,461 716,799 6.08%
NOSH 695,914 696,582 695,870 669,170 659,081 640,419 639,999 5.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 52.41% 51.53% 52.06% 60.83% 52.45% 51.84% 49.90% -
ROE 5.39% 3.48% 1.79% 8.18% 5.45% 3.68% 1.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.58 7.72 3.86 15.45 11.63 7.81 3.91 106.09%
EPS 6.07 3.98 2.01 9.40 6.10 4.05 1.95 113.04%
DPS 8.40 4.54 4.54 5.78 5.78 3.26 2.52 122.98%
NAPS 1.1255 1.1445 1.125 1.1492 1.12 1.10 1.12 0.32%
Adjusted Per Share Value based on latest NOSH - 687,848
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.59 6.40 3.20 12.30 9.12 5.95 2.98 117.81%
EPS 5.03 3.30 1.66 7.48 4.78 3.09 1.48 125.88%
DPS 6.96 3.76 3.76 4.60 4.53 2.48 1.92 135.79%
NAPS 0.9319 0.9485 0.9314 0.915 0.8783 0.8382 0.8528 6.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 22.90 33.42 65.17 13.72 23.77 33.83 67.18 -51.17%
EY 4.37 2.99 1.53 7.29 4.21 2.96 1.49 104.76%
DY 6.04 3.41 3.47 4.48 3.99 2.38 1.92 114.54%
P/NAPS 1.24 1.16 1.16 1.12 1.29 1.25 1.17 3.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 22.24 32.91 65.67 13.83 21.31 35.31 69.74 -53.29%
EY 4.50 3.04 1.52 7.23 4.69 2.83 1.43 114.59%
DY 6.22 3.47 3.44 4.45 4.45 2.28 1.85 124.26%
P/NAPS 1.20 1.14 1.17 1.13 1.16 1.30 1.21 -0.55%

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