[ALAQAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

21-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -77.76%

YoY- 12.08%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	107,419	80,599	53,800	26,867	103,398	76,653	50,029	66.20%
YoY %	33.28%	49.81%	100.25%	-74.02%	34.89%	53.22%	-	-
Horiz. %	214.71%	161.10%	107.54%	53.70%	206.68%	153.22%	100.00%	-
PBT	75,825	42,889	28,156	13,987	64,289	40,983	26,643	100.44%
YoY %	76.79%	52.33%	101.30%	-78.24%	56.87%	53.82%	-	-
Horiz. %	284.60%	160.98%	105.68%	52.50%	241.30%	153.82%	100.00%	-
Tax	-2,514	-647	-432	0	-1,387	-779	-706	132.64%
YoY %	-288.56%	-49.77%	0.00%	0.00%	-78.05%	-10.34%	-	-
Horiz. %	356.09%	91.64%	61.19%	0.00%	196.46%	110.34%	100.00%	-
NP	73,311	42,242	27,724	13,987	62,902	40,204	25,937	99.53%
YoY %	73.55%	52.37%	98.21%	-77.76%	56.46%	55.01%	-	-
Horiz. %	282.65%	162.86%	106.89%	53.93%	242.52%	155.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,311	42,242	27,724	13,987	62,902	40,204	25,937	99.53%
YoY %	73.55%	52.37%	98.21%	-77.76%	56.46%	55.01%	-	-
Horiz. %	282.65%	162.86%	106.89%	53.93%	242.52%	155.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.32%	1.51%	1.53%	0.00%	2.16%	1.90%	2.65%	-
YoY %	119.87%	-1.31%	0.00%	0.00%	13.68%	-28.30%	-	-
Horiz. %	125.28%	56.98%	57.74%	0.00%	81.51%	71.70%	100.00%	-
Total Cost	34,108	38,357	26,076	12,880	40,496	36,449	24,092	26.00%
YoY %	-11.08%	47.10%	102.45%	-68.19%	11.10%	51.29%	-	-
Horiz. %	141.57%	159.21%	108.24%	53.46%	168.09%	151.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	814,845	783,251	797,239	782,854	769,010	738,171	704,461	10.16%
YoY %	4.03%	-1.75%	1.84%	1.80%	4.18%	4.79%	-	-
Horiz. %	115.67%	111.18%	113.17%	111.13%	109.16%	104.79%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	58,481	58,456	31,624	31,592	38,678	38,094	20,877	98.34%
YoY %	0.04%	84.85%	0.10%	-18.32%	1.53%	82.47%	-	-
Horiz. %	280.12%	280.00%	151.48%	151.32%	185.27%	182.47%	100.00%	-
Div Payout %	79.77%	138.39%	114.07%	225.87%	61.49%	94.75%	80.49%	-
YoY %	-42.36%	21.32%	-49.50%	267.33%	-35.10%	17.72%	-	-
Horiz. %	99.11%	171.93%	141.72%	280.62%	76.39%	117.72%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	814,845	783,251	797,239	782,854	769,010	738,171	704,461	10.16%
YoY %	4.03%	-1.75%	1.84%	1.80%	4.18%	4.79%	-	-
Horiz. %	115.67%	111.18%	113.17%	111.13%	109.16%	104.79%	100.00%	-
NOSH	696,210	695,914	696,582	695,870	669,170	659,081	640,419	5.71%
YoY %	0.04%	-0.10%	0.10%	3.99%	1.53%	2.91%	-	-
Horiz. %	108.71%	108.67%	108.77%	108.66%	104.49%	102.91%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	68.25%	52.41%	51.53%	52.06%	60.83%	52.45%	51.84%	-
YoY %	30.22%	1.71%	-1.02%	-14.42%	15.98%	1.18%	-	-
Horiz. %	131.66%	101.10%	99.40%	100.42%	117.34%	101.18%	100.00%	-
ROE	9.00%	5.39%	3.48%	1.79%	8.18%	5.45%	3.68%	-
YoY %	66.98%	54.89%	94.41%	-78.12%	50.09%	48.10%	-	-
Horiz. %	244.57%	146.47%	94.57%	48.64%	222.28%	148.10%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	15.43	11.58	7.72	3.86	15.45	11.63	7.81	57.25%
YoY %	33.25%	50.00%	100.00%	-75.02%	32.85%	48.91%	-	-
Horiz. %	197.57%	148.27%	98.85%	49.42%	197.82%	148.91%	100.00%	-
EPS	10.53	6.07	3.98	2.01	9.40	6.10	4.05	88.75%
YoY %	73.48%	52.51%	98.01%	-78.62%	54.10%	50.62%	-	-
Horiz. %	260.00%	149.88%	98.27%	49.63%	232.10%	150.62%	100.00%	-
DPS	8.40	8.40	4.54	4.54	5.78	5.78	3.26	87.62%
YoY %	0.00%	85.02%	0.00%	-21.45%	0.00%	77.30%	-	-
Horiz. %	257.67%	257.67%	139.26%	139.26%	177.30%	177.30%	100.00%	-
NAPS	1.1704	1.1255	1.1445	1.125	1.1492	1.12	1.10	4.21%
YoY %	3.99%	-1.66%	1.73%	-2.11%	2.61%	1.82%	-	-
Horiz. %	106.40%	102.32%	104.05%	102.27%	104.47%	101.82%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 695,870
RPS	12.79	9.60	6.41	3.20	12.32	9.13	5.96	66.14%
YoY %	33.23%	49.77%	100.31%	-74.03%	34.94%	53.19%	-	-
Horiz. %	214.60%	161.07%	107.55%	53.69%	206.71%	153.19%	100.00%	-
EPS	8.73	5.03	3.30	1.67	7.49	4.79	3.09	99.47%
YoY %	73.56%	52.42%	97.60%	-77.70%	56.37%	55.02%	-	-
Horiz. %	282.52%	162.78%	106.80%	54.05%	242.39%	155.02%	100.00%	-
DPS	6.97	6.96	3.77	3.76	4.61	4.54	2.49	98.24%
YoY %	0.14%	84.62%	0.27%	-18.44%	1.54%	82.33%	-	-
Horiz. %	279.92%	279.52%	151.41%	151.00%	185.14%	182.33%	100.00%	-
NAPS	0.9705	0.9329	0.9495	0.9324	0.9159	0.8792	0.839	10.16%
YoY %	4.03%	-1.75%	1.83%	1.80%	4.17%	4.79%	-	-
Horiz. %	115.67%	111.19%	113.17%	111.13%	109.17%	104.79%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.33	1.39	1.33	1.31	1.29	1.45	1.37	-
P/RPS	8.62	12.00	17.22	33.93	8.35	12.47	17.54	-37.64%
YoY %	-28.17%	-30.31%	-49.25%	306.35%	-33.04%	-28.91%	-	-
Horiz. %	49.14%	68.42%	98.18%	193.44%	47.61%	71.09%	100.00%	-
P/EPS	12.63	22.90	33.42	65.17	13.72	23.77	33.83	-48.05%
YoY %	-44.85%	-31.48%	-48.72%	375.00%	-42.28%	-29.74%	-	-
Horiz. %	37.33%	67.69%	98.79%	192.64%	40.56%	70.26%	100.00%	-
EY	7.92	4.37	2.99	1.53	7.29	4.21	2.96	92.38%
YoY %	81.24%	46.15%	95.42%	-79.01%	73.16%	42.23%	-	-
Horiz. %	267.57%	147.64%	101.01%	51.69%	246.28%	142.23%	100.00%	-
DY	6.32	6.04	3.41	3.47	4.48	3.99	2.38	91.42%
YoY %	4.64%	77.13%	-1.73%	-22.54%	12.28%	67.65%	-	-
Horiz. %	265.55%	253.78%	143.28%	145.80%	188.24%	167.65%	100.00%	-
P/NAPS	1.14	1.24	1.16	1.16	1.12	1.29	1.25	-5.94%
YoY %	-8.06%	6.90%	0.00%	3.57%	-13.18%	3.20%	-	-
Horiz. %	91.20%	99.20%	92.80%	92.80%	89.60%	103.20%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	26/11/13	28/08/13	21/05/13	26/02/13	27/11/12	27/08/12	-
Price	1.34	1.35	1.31	1.32	1.30	1.30	1.43	-
P/RPS	8.68	11.66	16.96	34.19	8.41	11.18	18.31	-39.11%
YoY %	-25.56%	-31.25%	-50.39%	306.54%	-24.78%	-38.94%	-	-
Horiz. %	47.41%	63.68%	92.63%	186.73%	45.93%	61.06%	100.00%	-
P/EPS	12.73	22.24	32.91	65.67	13.83	21.31	35.31	-49.25%
YoY %	-42.76%	-32.42%	-49.89%	374.84%	-35.10%	-39.65%	-	-
Horiz. %	36.05%	62.98%	93.20%	185.98%	39.17%	60.35%	100.00%	-
EY	7.86	4.50	3.04	1.52	7.23	4.69	2.83	97.21%
YoY %	74.67%	48.03%	100.00%	-78.98%	54.16%	65.72%	-	-
Horiz. %	277.74%	159.01%	107.42%	53.71%	255.48%	165.72%	100.00%	-
DY	6.27	6.22	3.47	3.44	4.45	4.45	2.28	95.92%
YoY %	0.80%	79.25%	0.87%	-22.70%	0.00%	95.18%	-	-
Horiz. %	275.00%	272.81%	152.19%	150.88%	195.18%	195.18%	100.00%	-
P/NAPS	1.14	1.20	1.14	1.17	1.13	1.16	1.30	-8.36%
YoY %	-5.00%	5.26%	-2.56%	3.54%	-2.59%	-10.77%	-	-
Horiz. %	87.69%	92.31%	87.69%	90.00%	86.92%	89.23%	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