[ALAQAR] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.31%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 107,600 100,058 79,902 68,858 53,998 45,508 35,702 20.16%
PBT 56,312 53,286 44,730 41,038 32,914 29,140 25,484 14.11%
Tax -864 -1,412 -382 -58 0 0 0 -
NP 55,448 51,874 44,348 40,980 32,914 29,140 25,484 13.81%
-
NP to SH 55,448 51,874 44,348 40,980 32,914 29,140 25,484 13.81%
-
Tax Rate 1.53% 2.65% 0.85% 0.14% 0.00% 0.00% 0.00% -
Total Cost 52,152 48,184 35,554 27,878 21,084 16,368 10,218 31.18%
-
Net Worth 797,239 704,461 626,908 597,866 510,903 428,558 349,980 14.69%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 63,249 41,755 38,311 51,428 - 34,284 24,736 16.92%
Div Payout % 114.07% 80.49% 86.39% 125.50% - 117.66% 97.07% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 797,239 704,461 626,908 597,866 510,903 428,558 349,980 14.69%
NOSH 696,582 640,419 580,471 580,453 491,253 428,558 339,786 12.69%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 51.53% 51.84% 55.50% 59.51% 60.95% 64.03% 71.38% -
ROE 6.96% 7.36% 7.07% 6.85% 6.44% 6.80% 7.28% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.45 15.62 13.77 11.86 10.99 10.62 10.51 6.62%
EPS 7.96 8.10 7.64 7.06 6.70 6.80 7.50 0.99%
DPS 9.08 6.52 6.60 8.86 0.00 8.00 7.28 3.74%
NAPS 1.1445 1.10 1.08 1.03 1.04 1.00 1.03 1.77%
Adjusted Per Share Value based on latest NOSH - 578,941
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.82 11.92 9.52 8.20 6.43 5.42 4.25 20.18%
EPS 6.60 6.18 5.28 4.88 3.92 3.47 3.04 13.77%
DPS 7.53 4.97 4.56 6.13 0.00 4.08 2.95 16.88%
NAPS 0.9495 0.839 0.7467 0.7121 0.6085 0.5104 0.4168 14.69%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.33 1.37 1.18 1.03 0.92 0.94 3.50 -
P/RPS 8.61 8.77 8.57 8.68 8.37 8.85 33.31 -20.17%
P/EPS 16.71 16.91 15.45 14.59 13.73 13.82 46.67 -15.72%
EY 5.98 5.91 6.47 6.85 7.28 7.23 2.14 18.66%
DY 6.83 4.76 5.59 8.60 0.00 8.51 2.08 21.89%
P/NAPS 1.16 1.25 1.09 1.00 0.88 0.94 3.40 -16.39%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 27/08/12 23/08/11 30/08/10 25/08/09 19/08/08 28/08/07 -
Price 1.31 1.43 1.12 1.12 0.94 0.87 3.30 -
P/RPS 8.48 9.15 8.14 9.44 8.55 8.19 31.41 -19.59%
P/EPS 16.46 17.65 14.66 15.86 14.03 12.79 44.00 -15.10%
EY 6.08 5.66 6.82 6.30 7.13 7.82 2.27 17.82%
DY 6.93 4.56 5.89 7.91 0.00 9.20 2.21 20.96%
P/NAPS 1.14 1.30 1.04 1.09 0.90 0.87 3.20 -15.79%

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