[ALAQAR] QoQ TTM 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- 2.4%

YoY- -25.5%

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
TTM Result
Revenue	107,419	107,344	107,167	105,252	103,397	99,739	94,545	8.85%
YoY %	0.07%	0.17%	1.82%	1.79%	3.67%	5.49%	-	-
Horiz. %	113.62%	113.54%	113.35%	111.32%	109.36%	105.49%	100.00%	-
PBT	75,825	66,195	65,803	65,361	64,290	93,148	90,172	-10.88%
YoY %	14.55%	0.60%	0.68%	1.67%	-30.98%	3.30%	-	-
Horiz. %	84.09%	73.41%	72.97%	72.48%	71.30%	103.30%	100.00%	-
Tax	-2,515	-1,254	-1,114	-952	-1,388	-1,198	-1,293	55.63%
YoY %	-100.56%	-12.57%	-17.02%	31.41%	-15.86%	7.35%	-	-
Horiz. %	194.51%	96.98%	86.16%	73.63%	107.35%	92.65%	100.00%	-
NP	73,310	64,941	64,689	64,409	62,902	91,950	88,879	-12.01%
YoY %	12.89%	0.39%	0.43%	2.40%	-31.59%	3.46%	-	-
Horiz. %	82.48%	73.07%	72.78%	72.47%	70.77%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,310	64,941	64,689	64,409	62,902	91,950	88,879	-12.01%
YoY %	12.89%	0.39%	0.43%	2.40%	-31.59%	3.46%	-	-
Horiz. %	82.48%	73.07%	72.78%	72.47%	70.77%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.32%	1.89%	1.69%	1.46%	2.16%	1.29%	1.43%	-
YoY %	75.66%	11.83%	15.75%	-32.41%	67.44%	-9.79%	-	-
Horiz. %	232.17%	132.17%	118.18%	102.10%	151.05%	90.21%	100.00%	-
Total Cost	34,109	42,403	42,478	40,843	40,495	7,789	5,666	229.84%
YoY %	-19.56%	-0.18%	4.00%	0.86%	419.90%	37.47%	-	-
Horiz. %	601.99%	748.38%	749.70%	720.84%	714.70%	137.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,291	781,818	798,070	782,854	790,475	779,410	766,979	4.14%
YoY %	4.28%	-2.04%	1.94%	-0.96%	1.42%	1.62%	-	-
Horiz. %	106.30%	101.93%	104.05%	102.07%	103.06%	101.62%	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	58,405	58,405	31,592	54,323	38,858	71,927	71,927	-12.92%
YoY %	0.00%	84.87%	-41.84%	39.80%	-45.98%	0.00%	-	-
Horiz. %	81.20%	81.20%	43.92%	75.53%	54.02%	100.00%	100.00%	-
Div Payout %	79.67%	89.94%	48.84%	84.34%	61.78%	78.23%	80.93%	-
YoY %	-11.42%	84.15%	-42.09%	36.52%	-21.03%	-3.34%	-	-
Horiz. %	98.44%	111.13%	60.35%	104.21%	76.34%	96.66%	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	815,291	781,818	798,070	782,854	790,475	779,410	766,979	4.14%
YoY %	4.28%	-2.04%	1.94%	-0.96%	1.42%	1.62%	-	-
Horiz. %	106.30%	101.93%	104.05%	102.07%	103.06%	101.62%	100.00%	-
NOSH	696,591	694,641	697,309	695,870	687,848	695,902	697,253	-0.06%
YoY %	0.28%	-0.38%	0.21%	1.17%	-1.16%	-0.19%	-	-
Horiz. %	99.91%	99.63%	100.01%	99.80%	98.65%	99.81%	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%	60.50%	60.36%	61.20%	60.84%	92.19%	94.01%	-
YoY %	12.81%	0.23%	-1.37%	0.59%	-34.01%	-1.94%	-	-
Horiz. %	72.60%	64.35%	64.21%	65.10%	64.72%	98.06%	100.00%	-
ROE	8.99%	8.31%	8.11%	8.23%	7.96%	11.80%	11.59%	-
YoY %	8.18%	2.47%	-1.46%	3.39%	-32.54%	1.81%	-	-
Horiz. %	77.57%	71.70%	69.97%	71.01%	68.68%	101.81%	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	15.42	15.45	15.37	15.13	15.03	14.33	13.56	8.92%
YoY %	-0.19%	0.52%	1.59%	0.67%	4.88%	5.68%	-	-
Horiz. %	113.72%	113.94%	113.35%	111.58%	110.84%	105.68%	100.00%	-
EPS	10.52	9.35	9.28	9.26	9.14	13.21	12.75	-11.99%
YoY %	12.51%	0.75%	0.22%	1.31%	-30.81%	3.61%	-	-
Horiz. %	82.51%	73.33%	72.78%	72.63%	71.69%	103.61%	100.00%	-
DPS	8.40	8.40	4.54	7.80	5.65	10.34	10.32	-12.79%
YoY %	0.00%	85.02%	-41.79%	38.05%	-45.36%	0.19%	-	-
Horiz. %	81.40%	81.40%	43.99%	75.58%	54.75%	100.19%	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	12.78	12.77	12.75	12.52	12.30	11.87	11.25	8.84%
YoY %	0.08%	0.16%	1.84%	1.79%	3.62%	5.51%	-	-
Horiz. %	113.60%	113.51%	113.33%	111.29%	109.33%	105.51%	100.00%	-
EPS	8.72	7.73	7.70	7.66	7.48	10.94	10.57	-12.00%
YoY %	12.81%	0.39%	0.52%	2.41%	-31.63%	3.50%	-	-
Horiz. %	82.50%	73.13%	72.85%	72.47%	70.77%	103.50%	100.00%	-
DPS	6.95	6.95	3.76	6.46	4.62	8.56	8.56	-12.93%
YoY %	0.00%	84.84%	-41.80%	39.83%	-46.03%	0.00%	-	-
Horiz. %	81.19%	81.19%	43.93%	75.47%	53.97%	100.00%	100.00%	-
NAPS	0.97	0.9302	0.9495	0.9314	0.9405	0.9273	0.9125	4.14%
YoY %	4.28%	-2.03%	1.94%	-0.97%	1.42%	1.62%	-	-
Horiz. %	106.30%	101.94%	104.05%	102.07%	103.07%	101.62%	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	8.99	8.65	8.66	8.58	10.12	10.10	-9.99%
YoY %	-4.12%	3.93%	-0.12%	0.93%	-15.22%	0.20%	-	-
Horiz. %	85.35%	89.01%	85.64%	85.74%	84.95%	100.20%	100.00%	-
P/EPS	12.64	14.87	14.34	14.15	14.11	10.97	10.75	11.36%
YoY %	-15.00%	3.70%	1.34%	0.28%	28.62%	2.05%	-	-
Horiz. %	117.58%	138.33%	133.40%	131.63%	131.26%	102.05%	100.00%	-
EY	7.91	6.73	6.98	7.07	7.09	9.11	9.30	-10.20%
YoY %	17.53%	-3.58%	-1.27%	-0.28%	-22.17%	-2.04%	-	-
Horiz. %	85.05%	72.37%	75.05%	76.02%	76.24%	97.96%	100.00%	-
DY	6.32	6.04	3.41	5.95	4.38	7.13	7.53	-10.99%
YoY %	4.64%	77.13%	-42.69%	35.84%	-38.57%	-5.31%	-	-
Horiz. %	83.93%	80.21%	45.29%	79.02%	58.17%	94.69%	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	8.69	8.74	8.52	8.73	8.65	9.07	10.55	-12.09%
YoY %	-0.57%	2.58%	-2.41%	0.92%	-4.63%	-14.03%	-	-
Horiz. %	82.37%	82.84%	80.76%	82.75%	81.99%	85.97%	100.00%	-
P/EPS	12.73	14.44	14.12	14.26	14.22	9.84	11.22	8.75%
YoY %	-11.84%	2.27%	-0.98%	0.28%	44.51%	-12.30%	-	-
Horiz. %	113.46%	128.70%	125.85%	127.09%	126.74%	87.70%	100.00%	-
EY	7.85	6.93	7.08	7.01	7.03	10.16	8.91	-8.07%
YoY %	13.28%	-2.12%	1.00%	-0.28%	-30.81%	14.03%	-	-
Horiz. %	88.10%	77.78%	79.46%	78.68%	78.90%	114.03%	100.00%	-
DY	6.27	6.22	3.47	5.91	4.35	7.95	7.21	-8.86%
YoY %	0.80%	79.25%	-41.29%	35.86%	-45.28%	10.26%	-	-
Horiz. %	86.96%	86.27%	48.13%	81.97%	60.33%	110.26%	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