[ALAQAR] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -90.04%

YoY- -89.67%

Quarter Report

3rd Quarterly Report 30 September 2015.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	102,337	99,828	104,989	110,332	108,661	107,465	102,204	0.02%
YoY %	2.51%	-4.92%	-4.84%	1.54%	1.11%	5.15%	-	-
Horiz. %	100.13%	97.68%	102.72%	107.95%	106.32%	105.15%	100.00%	-
PBT	63,102	63,033	64,718	61,674	59,842	57,185	54,644	2.42%
YoY %	0.11%	-2.60%	4.94%	3.06%	4.65%	4.65%	-	-
Horiz. %	115.48%	115.35%	118.44%	112.87%	109.51%	104.65%	100.00%	-
Tax	0	-812	0	-754	-858	-862	-1,038	-
YoY %	0.00%	0.00%	0.00%	12.12%	0.46%	16.96%	-	-
Horiz. %	0.00%	78.23%	0.00%	72.64%	82.66%	83.04%	100.00%	-
NP	63,102	62,221	64,718	60,920	58,984	56,322	53,605	2.75%
YoY %	1.42%	-3.86%	6.23%	3.28%	4.73%	5.07%	-	-
Horiz. %	117.72%	116.07%	120.73%	113.65%	110.03%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,102	62,221	64,718	6,092	58,984	56,322	53,605	2.75%
YoY %	1.42%	-3.86%	962.34%	-89.67%	4.73%	5.07%	-	-
Horiz. %	117.72%	116.07%	120.73%	11.36%	110.03%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	1.29%	0.00%	1.22%	1.43%	1.51%	1.90%	-
YoY %	0.00%	0.00%	0.00%	-14.69%	-5.30%	-20.53%	-	-
Horiz. %	0.00%	67.89%	0.00%	64.21%	75.26%	79.47%	100.00%	-
Total Cost	39,234	37,606	40,270	49,412	49,677	51,142	48,598	-3.50%
YoY %	4.33%	-6.62%	-18.50%	-0.53%	-2.86%	5.23%	-	-
Horiz. %	80.73%	77.38%	82.86%	101.67%	102.22%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	914,288	885,086	881,518	81,580	804,435	783,251	738,171	3.62%
YoY %	3.30%	0.40%	980.56%	-89.86%	2.70%	6.11%	-	-
Horiz. %	123.86%	119.90%	119.42%	11.05%	108.98%	106.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	74,279	73,308	62,433	4,801	72,917	77,942	50,793	6.53%
YoY %	1.32%	17.42%	1,200.42%	-93.42%	-6.45%	53.45%	-	-
Horiz. %	146.24%	144.33%	122.92%	9.45%	143.56%	153.45%	100.00%	-
Div Payout %	117.71%	117.82%	96.47%	78.81%	123.62%	138.39%	94.75%	-
YoY %	-0.09%	22.13%	22.41%	-36.25%	-10.67%	46.06%	-	-
Horiz. %	124.23%	124.35%	101.82%	83.18%	130.47%	146.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	914,288	885,086	881,518	81,580	804,435	783,251	738,171	3.62%
YoY %	3.30%	0.40%	980.56%	-89.86%	2.70%	6.11%	-	-
Horiz. %	123.86%	119.90%	119.42%	11.05%	108.98%	106.11%	100.00%	-
NOSH	728,226	728,226	728,226	69,649	696,661	695,914	659,081	1.67%
YoY %	0.00%	0.00%	945.57%	-90.00%	0.11%	5.59%	-	-
Horiz. %	110.49%	110.49%	110.49%	10.57%	105.70%	105.59%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	61.66%	62.33%	61.64%	55.22%	54.28%	52.41%	52.45%	-
YoY %	-1.07%	1.12%	11.63%	1.73%	3.57%	-0.08%	-	-
Horiz. %	117.56%	118.84%	117.52%	105.28%	103.49%	99.92%	100.00%	-
ROE	6.90%	7.03%	7.34%	7.47%	7.33%	7.19%	7.26%	-
YoY %	-1.85%	-4.22%	-1.74%	1.91%	1.95%	-0.96%	-	-
Horiz. %	95.04%	96.83%	101.10%	102.89%	100.96%	99.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	14.05	13.71	14.42	158.41	15.60	15.44	15.51	-1.63%
YoY %	2.48%	-4.92%	-90.90%	915.45%	1.04%	-0.45%	-	-
Horiz. %	90.59%	88.39%	92.97%	1,021.34%	100.58%	99.55%	100.00%	-
EPS	8.67	8.55	8.89	8.75	8.47	8.09	8.13	1.07%
YoY %	1.40%	-3.82%	1.60%	3.31%	4.70%	-0.49%	-	-
Horiz. %	106.64%	105.17%	109.35%	107.63%	104.18%	99.51%	100.00%	-
DPS	10.20	10.07	8.57	6.89	10.47	11.20	7.71	4.77%
YoY %	1.29%	17.50%	24.38%	-34.19%	-6.52%	45.27%	-	-
Horiz. %	132.30%	130.61%	111.15%	89.36%	135.80%	145.27%	100.00%	-
NAPS	1.2555	1.2154	1.2105	1.1713	1.1547	1.1255	1.12	1.92%
YoY %	3.30%	0.40%	3.35%	1.44%	2.59%	0.49%	-	-
Horiz. %	112.10%	108.52%	108.08%	104.58%	103.10%	100.49%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 695,852
RPS	12.19	11.89	12.50	13.14	12.94	12.80	12.17	0.02%
YoY %	2.52%	-4.88%	-4.87%	1.55%	1.09%	5.18%	-	-
Horiz. %	100.16%	97.70%	102.71%	107.97%	106.33%	105.18%	100.00%	-
EPS	7.52	7.41	7.71	0.73	7.03	6.71	6.38	2.77%
YoY %	1.48%	-3.89%	956.16%	-89.62%	4.77%	5.17%	-	-
Horiz. %	117.87%	116.14%	120.85%	11.44%	110.19%	105.17%	100.00%	-
DPS	8.85	8.73	7.44	0.57	8.68	9.28	6.05	6.54%
YoY %	1.37%	17.34%	1,205.26%	-93.43%	-6.47%	53.39%	-	-
Horiz. %	146.28%	144.30%	122.98%	9.42%	143.47%	153.39%	100.00%	-
NAPS	1.089	1.0542	1.0499	0.0972	0.9581	0.9329	0.8792	3.62%
YoY %	3.30%	0.41%	980.14%	-89.85%	2.70%	6.11%	-	-
Horiz. %	123.86%	119.90%	119.42%	11.06%	108.97%	106.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.27	1.45	1.51	1.32	1.41	1.39	1.45	-
P/RPS	9.04	10.58	10.47	0.83	9.04	9.00	9.35	-0.56%
YoY %	-14.56%	1.05%	1,161.45%	-90.82%	0.44%	-3.74%	-	-
Horiz. %	96.68%	113.16%	111.98%	8.88%	96.68%	96.26%	100.00%	-
P/EPS	14.66	16.97	16.99	15.09	16.65	17.17	17.83	-3.20%
YoY %	-13.61%	-0.12%	12.59%	-9.37%	-3.03%	-3.70%	-	-
Horiz. %	82.22%	95.18%	95.29%	84.63%	93.38%	96.30%	100.00%	-
EY	6.82	5.89	5.89	6.63	6.00	5.82	5.61	3.30%
YoY %	15.79%	0.00%	-11.16%	10.50%	3.09%	3.74%	-	-
Horiz. %	121.57%	104.99%	104.99%	118.18%	106.95%	103.74%	100.00%	-
DY	8.03	6.94	5.68	5.22	7.42	8.06	5.31	7.13%
YoY %	15.71%	22.18%	8.81%	-29.65%	-7.94%	51.79%	-	-
Horiz. %	151.22%	130.70%	106.97%	98.31%	139.74%	151.79%	100.00%	-
P/NAPS	1.01	1.19	1.25	1.13	1.22	1.24	1.29	-3.99%
YoY %	-15.13%	-4.80%	10.62%	-7.38%	-1.61%	-3.88%	-	-
Horiz. %	78.29%	92.25%	96.90%	87.60%	94.57%	96.12%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	23/11/17	29/11/16	26/11/15	25/11/14	26/11/13	27/11/12	-
Price	1.25	1.42	1.64	1.30	1.38	1.35	1.30	-
P/RPS	8.89	10.36	11.38	0.82	8.85	8.74	8.38	0.98%
YoY %	-14.19%	-8.96%	1,287.80%	-90.73%	1.26%	4.30%	-	-
Horiz. %	106.09%	123.63%	135.80%	9.79%	105.61%	104.30%	100.00%	-
P/EPS	14.43	16.62	18.45	14.86	16.30	16.68	15.98	-1.68%
YoY %	-13.18%	-9.92%	24.16%	-8.83%	-2.28%	4.38%	-	-
Horiz. %	90.30%	104.01%	115.46%	92.99%	102.00%	104.38%	100.00%	-
EY	6.93	6.02	5.42	6.73	6.14	6.00	6.26	1.70%
YoY %	15.12%	11.07%	-19.47%	9.61%	2.33%	-4.15%	-	-
Horiz. %	110.70%	96.17%	86.58%	107.51%	98.08%	95.85%	100.00%	-
DY	8.16	7.09	5.23	5.30	7.58	8.30	5.93	5.46%
YoY %	15.09%	35.56%	-1.32%	-30.08%	-8.67%	39.97%	-	-
Horiz. %	137.61%	119.56%	88.20%	89.38%	127.82%	139.97%	100.00%	-
P/NAPS	1.00	1.17	1.35	1.11	1.20	1.20	1.16	-2.44%
YoY %	-14.53%	-13.33%	21.62%	-7.50%	0.00%	3.45%	-	-
Horiz. %	86.21%	100.86%	116.38%	95.69%	103.45%	103.45%	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