[ALAQAR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.58%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,989 110,332 108,661 107,465 102,204 81,838 71,444 6.61%
PBT 64,718 61,674 59,842 57,185 54,644 44,974 40,804 7.98%
Tax 0 -754 -858 -862 -1,038 -482 -232 -
NP 64,718 60,920 58,984 56,322 53,605 44,492 40,572 8.08%
-
NP to SH 64,718 6,092 58,984 56,322 53,605 44,492 40,572 8.08%
-
Tax Rate 0.00% 1.22% 1.43% 1.51% 1.90% 1.07% 0.57% -
Total Cost 40,270 49,412 49,677 51,142 48,598 37,346 30,872 4.52%
-
Net Worth 881,518 81,580 804,435 783,251 738,171 638,363 609,741 6.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 62,433 4,801 72,917 77,942 50,793 25,534 34,300 10.48%
Div Payout % 96.47% 78.81% 123.62% 138.39% 94.75% 57.39% 84.54% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 881,518 81,580 804,435 783,251 738,171 638,363 609,741 6.33%
NOSH 728,226 69,649 696,661 695,914 659,081 580,330 580,706 3.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 61.64% 55.22% 54.28% 52.41% 52.45% 54.37% 56.79% -
ROE 7.34% 7.47% 7.33% 7.19% 7.26% 6.97% 6.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.42 158.41 15.60 15.44 15.51 14.10 12.30 2.68%
EPS 8.89 8.75 8.47 8.09 8.13 7.67 6.99 4.08%
DPS 8.57 6.89 10.47 11.20 7.71 4.40 5.91 6.38%
NAPS 1.2105 1.1713 1.1547 1.1255 1.12 1.10 1.05 2.39%
Adjusted Per Share Value based on latest NOSH - 694,641
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.49 13.13 12.93 12.79 12.16 9.74 8.50 6.61%
EPS 7.70 0.72 7.02 6.70 6.38 5.29 4.83 8.07%
DPS 7.43 0.57 8.68 9.27 6.04 3.04 4.08 10.49%
NAPS 1.0488 0.0971 0.9571 0.9319 0.8783 0.7595 0.7255 6.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.51 1.32 1.41 1.39 1.45 1.13 1.15 -
P/RPS 10.47 0.83 9.04 9.00 9.35 8.01 9.35 1.90%
P/EPS 16.99 15.09 16.65 17.17 17.83 14.74 16.46 0.52%
EY 5.89 6.63 6.00 5.82 5.61 6.78 6.08 -0.52%
DY 5.68 5.22 7.42 8.06 5.31 3.89 5.14 1.67%
P/NAPS 1.25 1.13 1.22 1.24 1.29 1.03 1.10 2.15%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 25/11/14 26/11/13 27/11/12 29/11/11 30/11/10 -
Price 1.64 1.30 1.38 1.35 1.30 1.13 1.20 -
P/RPS 11.38 0.82 8.85 8.74 8.38 8.01 9.75 2.60%
P/EPS 18.45 14.86 16.30 16.68 15.98 14.74 17.18 1.19%
EY 5.42 6.73 6.14 6.00 6.26 6.78 5.82 -1.17%
DY 5.23 5.30 7.58 8.30 5.93 3.89 4.92 1.02%
P/NAPS 1.35 1.11 1.20 1.20 1.16 1.03 1.14 2.85%

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