[ALAQAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

25-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -85.34%

YoY- 11.97%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	103,398	76,653	50,029	25,012	84,466	61,379	39,951	87.96%
YoY %	34.89%	53.22%	100.02%	-70.39%	37.61%	53.64%	-	-
Horiz. %	258.81%	191.87%	125.23%	62.61%	211.42%	153.64%	100.00%	-
PBT	64,289	40,983	26,643	12,916	85,895	33,731	22,365	101.52%
YoY %	56.87%	53.82%	106.28%	-84.96%	154.65%	50.82%	-	-
Horiz. %	287.45%	183.25%	119.13%	57.75%	384.06%	150.82%	100.00%	-
Tax	-1,387	-779	-706	-436	-780	-362	-191	272.75%
YoY %	-78.05%	-10.34%	-61.93%	44.10%	-115.47%	-89.53%	-	-
Horiz. %	726.18%	407.85%	369.63%	228.27%	408.38%	189.53%	100.00%	-
NP	62,902	40,204	25,937	12,480	85,115	33,369	22,174	99.75%
YoY %	56.46%	55.01%	107.83%	-85.34%	155.07%	50.49%	-	-
Horiz. %	283.67%	181.31%	116.97%	56.28%	383.85%	150.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,902	40,204	25,937	12,480	85,115	33,369	22,174	99.75%
YoY %	56.46%	55.01%	107.83%	-85.34%	155.07%	50.49%	-	-
Horiz. %	283.67%	181.31%	116.97%	56.28%	383.85%	150.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.16%	1.90%	2.65%	3.38%	0.91%	1.07%	0.85%	-
YoY %	13.68%	-28.30%	-21.60%	271.43%	-14.95%	25.88%	-	-
Horiz. %	254.12%	223.53%	311.76%	397.65%	107.06%	125.88%	100.00%	-
Total Cost	40,496	36,449	24,092	12,532	-649	28,010	17,777	72.69%
YoY %	11.10%	51.29%	92.24%	2,030.97%	-102.32%	57.56%	-	-
Horiz. %	227.80%	205.03%	135.52%	70.50%	-3.65%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	769,010	738,171	704,461	716,799	716,219	638,363	626,908	14.52%
YoY %	4.18%	4.79%	-1.72%	0.08%	12.20%	1.83%	-	-
Horiz. %	122.67%	117.75%	112.37%	114.34%	114.25%	101.83%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	38,678	38,094	20,877	16,127	33,061	19,150	19,155	59.41%
YoY %	1.53%	82.47%	29.45%	-51.22%	72.64%	-0.03%	-	-
Horiz. %	201.92%	198.87%	108.99%	84.19%	172.60%	99.97%	100.00%	-
Div Payout %	61.49%	94.75%	80.49%	129.23%	38.84%	57.39%	86.39%	-
YoY %	-35.10%	17.72%	-37.72%	232.72%	-32.32%	-33.57%	-	-
Horiz. %	71.18%	109.68%	93.17%	149.59%	44.96%	66.43%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	769,010	738,171	704,461	716,799	716,219	638,363	626,908	14.52%
YoY %	4.18%	4.79%	-1.72%	0.08%	12.20%	1.83%	-	-
Horiz. %	122.67%	117.75%	112.37%	114.34%	114.25%	101.83%	100.00%	-
NOSH	669,170	659,081	640,419	639,999	639,481	580,330	580,471	9.89%
YoY %	1.53%	2.91%	0.07%	0.08%	10.19%	-0.02%	-	-
Horiz. %	115.28%	113.54%	110.33%	110.26%	110.17%	99.98%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	60.83%	52.45%	51.84%	49.90%	100.77%	54.37%	55.50%	-
YoY %	15.98%	1.18%	3.89%	-50.48%	85.34%	-2.04%	-	-
Horiz. %	109.60%	94.50%	93.41%	89.91%	181.57%	97.96%	100.00%	-
ROE	8.18%	5.45%	3.68%	1.74%	11.88%	5.23%	3.54%	-
YoY %	50.09%	48.10%	111.49%	-85.35%	127.15%	47.74%	-	-
Horiz. %	231.07%	153.95%	103.95%	49.15%	335.59%	147.74%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	15.45	11.63	7.81	3.91	13.21	10.58	6.88	71.06%
YoY %	32.85%	48.91%	99.74%	-70.40%	24.86%	53.78%	-	-
Horiz. %	224.56%	169.04%	113.52%	56.83%	192.01%	153.78%	100.00%	-
EPS	9.40	6.10	4.05	1.95	13.31	5.75	3.82	81.77%
YoY %	54.10%	50.62%	107.69%	-85.35%	131.48%	50.52%	-	-
Horiz. %	246.07%	159.69%	106.02%	51.05%	348.43%	150.52%	100.00%	-
DPS	5.78	5.78	3.26	2.52	5.17	3.30	3.30	45.05%
YoY %	0.00%	77.30%	29.37%	-51.26%	56.67%	0.00%	-	-
Horiz. %	175.15%	175.15%	98.79%	76.36%	156.67%	100.00%	100.00%	-
NAPS	1.1492	1.12	1.10	1.12	1.12	1.10	1.08	4.20%
YoY %	2.61%	1.82%	-1.79%	0.00%	1.82%	1.85%	-	-
Horiz. %	106.41%	103.70%	101.85%	103.70%	103.70%	101.85%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 639,999
RPS	12.32	9.13	5.96	2.98	10.06	7.31	4.76	87.96%
YoY %	34.94%	53.19%	100.00%	-70.38%	37.62%	53.57%	-	-
Horiz. %	258.82%	191.81%	125.21%	62.61%	211.34%	153.57%	100.00%	-
EPS	7.49	4.79	3.09	1.49	10.14	3.97	2.64	99.77%
YoY %	56.37%	55.02%	107.38%	-85.31%	155.42%	50.38%	-	-
Horiz. %	283.71%	181.44%	117.05%	56.44%	384.09%	150.38%	100.00%	-
DPS	4.61	4.54	2.49	1.92	3.94	2.28	2.28	59.55%
YoY %	1.54%	82.33%	29.69%	-51.27%	72.81%	0.00%	-	-
Horiz. %	202.19%	199.12%	109.21%	84.21%	172.81%	100.00%	100.00%	-
NAPS	0.9159	0.8792	0.839	0.8537	0.8531	0.7603	0.7467	14.51%
YoY %	4.17%	4.79%	-1.72%	0.07%	12.21%	1.82%	-	-
Horiz. %	122.66%	117.74%	112.36%	114.33%	114.25%	101.82%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	1.29	1.45	1.37	1.31	1.15	1.13	1.18	-
P/RPS	8.35	12.47	17.54	33.52	8.71	10.68	17.14	-37.95%
YoY %	-33.04%	-28.91%	-47.67%	284.85%	-18.45%	-37.69%	-	-
Horiz. %	48.72%	72.75%	102.33%	195.57%	50.82%	62.31%	100.00%	-
P/EPS	13.72	23.77	33.83	67.18	8.64	19.65	30.89	-41.64%
YoY %	-42.28%	-29.74%	-49.64%	677.55%	-56.03%	-36.39%	-	-
Horiz. %	44.42%	76.95%	109.52%	217.48%	27.97%	63.61%	100.00%	-
EY	7.29	4.21	2.96	1.49	11.57	5.09	3.24	71.28%
YoY %	73.16%	42.23%	98.66%	-87.12%	127.31%	57.10%	-	-
Horiz. %	225.00%	129.94%	91.36%	45.99%	357.10%	157.10%	100.00%	-
DY	4.48	3.99	2.38	1.92	4.50	2.92	2.80	36.60%
YoY %	12.28%	67.65%	23.96%	-57.33%	54.11%	4.29%	-	-
Horiz. %	160.00%	142.50%	85.00%	68.57%	160.71%	104.29%	100.00%	-
P/NAPS	1.12	1.29	1.25	1.17	1.03	1.03	1.09	1.81%
YoY %	-13.18%	3.20%	6.84%	13.59%	0.00%	-5.50%	-	-
Horiz. %	102.75%	118.35%	114.68%	107.34%	94.50%	94.50%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	27/11/12	27/08/12	25/05/12	24/02/12	29/11/11	23/08/11	-
Price	1.30	1.30	1.43	1.36	1.21	1.13	1.12	-
P/RPS	8.41	11.18	18.31	34.80	9.16	10.68	16.27	-35.46%
YoY %	-24.78%	-38.94%	-47.39%	279.91%	-14.23%	-34.36%	-	-
Horiz. %	51.69%	68.72%	112.54%	213.89%	56.30%	65.64%	100.00%	-
P/EPS	13.83	21.31	35.31	69.74	9.09	19.65	29.32	-39.26%
YoY %	-35.10%	-39.65%	-49.37%	667.22%	-53.74%	-32.98%	-	-
Horiz. %	47.17%	72.68%	120.43%	237.86%	31.00%	67.02%	100.00%	-
EY	7.23	4.69	2.83	1.43	11.00	5.09	3.41	64.66%
YoY %	54.16%	65.72%	97.90%	-87.00%	116.11%	49.27%	-	-
Horiz. %	212.02%	137.54%	82.99%	41.94%	322.58%	149.27%	100.00%	-
DY	4.45	4.45	2.28	1.85	4.27	2.92	2.95	31.36%
YoY %	0.00%	95.18%	23.24%	-56.67%	46.23%	-1.02%	-	-
Horiz. %	150.85%	150.85%	77.29%	62.71%	144.75%	98.98%	100.00%	-
P/NAPS	1.13	1.16	1.30	1.21	1.08	1.03	1.04	5.66%
YoY %	-2.59%	-10.77%	7.44%	12.04%	4.85%	-0.96%	-	-
Horiz. %	108.65%	111.54%	125.00%	116.35%	103.85%	99.04%	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