[ALAQAR] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -13.93%

YoY- 3.35%

Quarter Report

Al-Aqar Healthcare REIT - Quarterly Report as at 31 March 2015.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	102,180	99,616	105,660	110,264	108,568	107,468	100,048	0.35%
YoY %	2.57%	-5.72%	-4.18%	1.56%	1.02%	7.42%	-	-
Horiz. %	102.13%	99.57%	105.61%	110.21%	108.52%	107.42%	100.00%	-
PBT	66,968	60,100	65,344	62,040	60,072	55,948	51,664	4.41%
YoY %	11.43%	-8.03%	5.33%	3.28%	7.37%	8.29%	-	-
Horiz. %	129.62%	116.33%	126.48%	120.08%	116.27%	108.29%	100.00%	-
Tax	4	0	0	-748	-764	0	-1,744	-
YoY %	0.00%	0.00%	0.00%	2.09%	0.00%	0.00%	-	-
Horiz. %	-0.23%	0.00%	0.00%	42.89%	43.81%	0.00%	100.00%	-
NP	66,972	60,100	65,344	61,292	59,308	55,948	49,920	5.01%
YoY %	11.43%	-8.03%	6.61%	3.35%	6.01%	12.08%	-	-
Horiz. %	134.16%	120.39%	130.90%	122.78%	118.81%	112.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,972	60,100	65,344	61,292	59,308	55,948	49,920	5.01%
YoY %	11.43%	-8.03%	6.61%	3.35%	6.01%	12.08%	-	-
Horiz. %	134.16%	120.39%	130.90%	122.78%	118.81%	112.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.01%	0.00%	0.00%	1.21%	1.27%	0.00%	3.38%	-
YoY %	0.00%	0.00%	0.00%	-4.72%	0.00%	0.00%	-	-
Horiz. %	-0.30%	0.00%	0.00%	35.80%	37.57%	0.00%	100.00%	-
Total Cost	35,208	39,516	40,316	48,972	49,260	51,520	50,128	-5.71%
YoY %	-10.90%	-1.98%	-17.68%	-0.58%	-4.39%	2.78%	-	-
Horiz. %	70.24%	78.83%	80.43%	97.69%	98.27%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	910,309	883,484	877,294	821,661	801,910	782,854	716,799	4.06%
YoY %	3.04%	0.71%	6.77%	2.46%	2.43%	9.22%	-	-
Horiz. %	127.00%	123.25%	122.39%	114.63%	111.87%	109.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	115,017	110,690	73,696	105,589	111,098	126,370	64,511	10.11%
YoY %	3.91%	50.20%	-30.20%	-4.96%	-12.09%	95.89%	-	-
Horiz. %	178.29%	171.58%	114.24%	163.68%	172.22%	195.89%	100.00%	-
Div Payout %	171.74%	184.18%	112.78%	172.27%	187.32%	225.87%	129.23%	-
YoY %	-6.75%	63.31%	-34.53%	-8.03%	-17.07%	74.78%	-	-
Horiz. %	132.89%	142.52%	87.27%	133.30%	144.95%	174.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	910,309	883,484	877,294	821,661	801,910	782,854	716,799	4.06%
YoY %	3.04%	0.71%	6.77%	2.46%	2.43%	9.22%	-	-
Horiz. %	127.00%	123.25%	122.39%	114.63%	111.87%	109.22%	100.00%	-
NOSH	728,226	728,226	728,226	696,499	696,103	695,870	639,999	2.17%
YoY %	0.00%	0.00%	4.56%	0.06%	0.03%	8.73%	-	-
Horiz. %	113.79%	113.79%	113.79%	108.83%	108.77%	108.73%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	65.54%	60.33%	61.84%	55.59%	54.63%	52.06%	49.90%	-
YoY %	8.64%	-2.44%	11.24%	1.76%	4.94%	4.33%	-	-
Horiz. %	131.34%	120.90%	123.93%	111.40%	109.48%	104.33%	100.00%	-
ROE	7.36%	6.80%	7.45%	7.46%	7.40%	7.15%	6.96%	-
YoY %	8.24%	-8.72%	-0.13%	0.81%	3.50%	2.73%	-	-
Horiz. %	105.75%	97.70%	107.04%	107.18%	106.32%	102.73%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	14.04	13.68	14.51	15.83	15.60	15.44	15.63	-1.77%
YoY %	2.63%	-5.72%	-8.34%	1.47%	1.04%	-1.22%	-	-
Horiz. %	89.83%	87.52%	92.83%	101.28%	99.81%	98.78%	100.00%	-
EPS	9.20	8.24	8.96	8.80	8.52	8.04	7.80	2.78%
YoY %	11.65%	-8.04%	1.82%	3.29%	5.97%	3.08%	-	-
Horiz. %	117.95%	105.64%	114.87%	112.82%	109.23%	103.08%	100.00%	-
DPS	15.80	15.20	10.12	15.16	15.96	18.16	10.08	7.77%
YoY %	3.95%	50.20%	-33.25%	-5.01%	-12.11%	80.16%	-	-
Horiz. %	156.75%	150.79%	100.40%	150.40%	158.33%	180.16%	100.00%	-
NAPS	1.2505	1.2132	1.2047	1.1797	1.152	1.125	1.12	1.85%
YoY %	3.07%	0.71%	2.12%	2.40%	2.40%	0.45%	-	-
Horiz. %	111.65%	108.32%	107.56%	105.33%	102.86%	100.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 696,499
RPS	12.17	11.86	12.58	13.13	12.93	12.80	11.92	0.34%
YoY %	2.61%	-5.72%	-4.19%	1.55%	1.02%	7.38%	-	-
Horiz. %	102.10%	99.50%	105.54%	110.15%	108.47%	107.38%	100.00%	-
EPS	7.98	7.16	7.78	7.30	7.06	6.66	5.95	5.01%
YoY %	11.45%	-7.97%	6.58%	3.40%	6.01%	11.93%	-	-
Horiz. %	134.12%	120.34%	130.76%	122.69%	118.66%	111.93%	100.00%	-
DPS	13.70	13.18	8.78	12.58	13.23	15.05	7.68	10.12%
YoY %	3.95%	50.11%	-30.21%	-4.91%	-12.09%	95.96%	-	-
Horiz. %	178.39%	171.61%	114.32%	163.80%	172.27%	195.96%	100.00%	-
NAPS	1.0842	1.0523	1.0449	0.9786	0.9551	0.9324	0.8537	4.06%
YoY %	3.03%	0.71%	6.77%	2.46%	2.43%	9.22%	-	-
Horiz. %	127.00%	123.26%	122.40%	114.63%	111.88%	109.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.15	1.55	1.52	1.38	1.40	1.31	1.31	-
P/RPS	8.19	11.33	10.48	8.72	8.98	8.48	8.38	-0.38%
YoY %	-27.71%	8.11%	20.18%	-2.90%	5.90%	1.19%	-	-
Horiz. %	97.73%	135.20%	125.06%	104.06%	107.16%	101.19%	100.00%	-
P/EPS	12.50	18.78	16.94	15.68	16.43	16.29	16.79	-4.79%
YoY %	-33.44%	10.86%	8.04%	-4.56%	0.86%	-2.98%	-	-
Horiz. %	74.45%	111.85%	100.89%	93.39%	97.86%	97.02%	100.00%	-
EY	8.00	5.32	5.90	6.38	6.09	6.14	5.95	5.05%
YoY %	50.38%	-9.83%	-7.52%	4.76%	-0.81%	3.19%	-	-
Horiz. %	134.45%	89.41%	99.16%	107.23%	102.35%	103.19%	100.00%	-
DY	13.74	9.81	6.66	10.99	11.40	13.86	7.69	10.15%
YoY %	40.06%	47.30%	-39.40%	-3.60%	-17.75%	80.23%	-	-
Horiz. %	178.67%	127.57%	86.61%	142.91%	148.24%	180.23%	100.00%	-
P/NAPS	0.92	1.28	1.26	1.17	1.22	1.16	1.17	-3.92%
YoY %	-28.12%	1.59%	7.69%	-4.10%	5.17%	-0.85%	-	-
Horiz. %	78.63%	109.40%	107.69%	100.00%	104.27%	99.15%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	23/05/17	20/05/16	28/05/15	26/05/14	21/05/13	25/05/12	-
Price	1.22	1.52	1.55	1.33	1.36	1.32	1.36	-
P/RPS	8.69	11.11	10.68	8.40	8.72	8.55	8.70	-0.01%
YoY %	-21.78%	4.03%	27.14%	-3.67%	1.99%	-1.72%	-	-
Horiz. %	99.89%	127.70%	122.76%	96.55%	100.23%	98.28%	100.00%	-
P/EPS	13.26	18.42	17.27	15.11	15.96	16.42	17.44	-4.46%
YoY %	-28.01%	6.66%	14.30%	-5.33%	-2.80%	-5.85%	-	-
Horiz. %	76.03%	105.62%	99.03%	86.64%	91.51%	94.15%	100.00%	-
EY	7.54	5.43	5.79	6.62	6.26	6.09	5.74	4.64%
YoY %	38.86%	-6.22%	-12.54%	5.75%	2.79%	6.10%	-	-
Horiz. %	131.36%	94.60%	100.87%	115.33%	109.06%	106.10%	100.00%	-
DY	12.95	10.00	6.53	11.40	11.74	13.76	7.41	9.74%
YoY %	29.50%	53.14%	-42.72%	-2.90%	-14.68%	85.70%	-	-
Horiz. %	174.76%	134.95%	88.12%	153.85%	158.43%	185.70%	100.00%	-
P/NAPS	0.98	1.25	1.29	1.13	1.18	1.17	1.21	-3.45%
YoY %	-21.60%	-3.10%	14.16%	-4.24%	0.85%	-3.31%	-	-
Horiz. %	80.99%	103.31%	106.61%	93.39%	97.52%	96.69%	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