[ALAQAR] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.81%
YoY- 91.12%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 105,252 103,397 99,739 94,545 89,347 84,466 80,778 19.27%
PBT 65,361 64,290 93,148 90,172 87,569 85,895 48,394 22.16%
Tax -952 -1,388 -1,198 -1,293 -1,119 -779 -634 31.09%
NP 64,409 62,902 91,950 88,879 86,450 85,116 47,760 22.04%
-
NP to SH 64,409 62,902 91,950 88,879 86,450 85,116 47,760 22.04%
-
Tax Rate 1.46% 2.16% 1.29% 1.43% 1.28% 0.91% 1.31% -
Total Cost 40,843 40,495 7,789 5,666 2,897 -650 33,018 15.21%
-
Net Worth 782,854 790,475 779,410 766,979 716,799 716,398 638,057 14.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 54,323 38,858 71,927 71,927 49,197 52,226 19,157 100.21%
Div Payout % 84.34% 61.78% 78.23% 80.93% 56.91% 61.36% 40.11% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 782,854 790,475 779,410 766,979 716,799 716,398 638,057 14.59%
NOSH 695,870 687,848 695,902 697,253 639,999 639,641 580,051 12.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 61.20% 60.84% 92.19% 94.01% 96.76% 100.77% 59.13% -
ROE 8.23% 7.96% 11.80% 11.59% 12.06% 11.88% 7.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.13 15.03 14.33 13.56 13.96 13.21 13.93 5.65%
EPS 9.26 9.14 13.21 12.75 13.51 13.31 8.23 8.17%
DPS 7.80 5.65 10.34 10.32 7.69 8.16 3.30 77.34%
NAPS 1.125 1.1492 1.12 1.10 1.12 1.12 1.10 1.50%
Adjusted Per Share Value based on latest NOSH - 697,253
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.54 12.32 11.88 11.26 10.64 10.06 9.62 19.31%
EPS 7.67 7.49 10.95 10.59 10.30 10.14 5.69 22.00%
DPS 6.47 4.63 8.57 8.57 5.86 6.22 2.28 100.31%
NAPS 0.9324 0.9415 0.9283 0.9135 0.8537 0.8533 0.76 14.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.31 1.29 1.45 1.37 1.31 1.15 1.13 -
P/RPS 8.66 8.58 10.12 10.10 9.38 8.71 8.11 4.46%
P/EPS 14.15 14.11 10.97 10.75 9.70 8.64 13.72 2.07%
EY 7.07 7.09 9.11 9.30 10.31 11.57 7.29 -2.02%
DY 5.95 4.38 7.13 7.53 5.87 7.10 2.92 60.65%
P/NAPS 1.16 1.12 1.29 1.25 1.17 1.03 1.03 8.23%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 26/02/13 27/11/12 27/08/12 25/05/12 24/02/12 29/11/11 -
Price 1.32 1.30 1.30 1.43 1.36 1.21 1.13 -
P/RPS 8.73 8.65 9.07 10.55 9.74 9.16 8.11 5.02%
P/EPS 14.26 14.22 9.84 11.22 10.07 9.09 13.72 2.60%
EY 7.01 7.03 10.16 8.91 9.93 11.00 7.29 -2.57%
DY 5.91 4.35 7.95 7.21 5.65 6.75 2.92 59.93%
P/NAPS 1.17 1.13 1.16 1.30 1.21 1.08 1.03 8.85%

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