[ALAQAR] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.95%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 76,653 61,379 53,583 42,816 35,267 26,776 4,388 61.01%
PBT 40,983 33,731 30,603 26,487 23,213 19,194 2,944 55.03%
Tax -779 -362 -174 0 0 0 0 -
NP 40,204 33,369 30,429 26,487 23,213 19,194 2,944 54.54%
-
NP to SH 40,204 33,369 30,429 26,487 23,213 19,194 2,944 54.54%
-
Tax Rate 1.90% 1.07% 0.57% 0.00% 0.00% 0.00% 0.00% -
Total Cost 36,449 28,010 23,154 16,329 12,054 7,582 1,444 71.18%
-
Net Worth 738,171 638,363 609,741 533,886 437,657 349,908 335,006 14.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 38,094 19,150 25,725 22,288 17,163 18,684 - -
Div Payout % 94.75% 57.39% 84.54% 84.15% 73.94% 97.35% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 738,171 638,363 609,741 533,886 437,657 349,908 335,006 14.05%
NOSH 659,081 580,330 580,706 518,336 429,075 339,716 338,390 11.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 52.45% 54.37% 56.79% 61.86% 65.82% 71.68% 67.09% -
ROE 5.45% 5.23% 4.99% 4.96% 5.30% 5.49% 0.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.63 10.58 9.23 8.26 8.22 7.88 1.30 44.03%
EPS 6.10 5.75 5.24 5.11 5.41 5.65 0.87 38.30%
DPS 5.78 3.30 4.43 4.30 4.00 5.50 0.00 -
NAPS 1.12 1.10 1.05 1.03 1.02 1.03 0.99 2.07%
Adjusted Per Share Value based on latest NOSH - 518,367
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.13 7.31 6.38 5.10 4.20 3.19 0.52 61.14%
EPS 4.79 3.97 3.62 3.15 2.76 2.29 0.35 54.59%
DPS 4.54 2.28 3.06 2.65 2.04 2.23 0.00 -
NAPS 0.8792 0.7603 0.7262 0.6359 0.5213 0.4168 0.399 14.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.45 1.13 1.15 0.96 0.93 3.18 1.91 -
P/RPS 12.47 10.68 12.46 11.62 11.31 40.35 147.29 -33.71%
P/EPS 23.77 19.65 21.95 18.79 17.19 56.28 219.54 -30.93%
EY 4.21 5.09 4.56 5.32 5.82 1.78 0.46 44.57%
DY 3.99 2.92 3.85 4.48 4.30 1.73 0.00 -
P/NAPS 1.29 1.03 1.10 0.93 0.91 3.09 1.93 -6.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 28/11/06 -
Price 1.30 1.13 1.20 0.98 0.87 1.00 2.00 -
P/RPS 11.18 10.68 13.01 11.86 10.58 12.69 154.23 -35.40%
P/EPS 21.31 19.65 22.90 19.18 16.08 17.70 229.89 -32.70%
EY 4.69 5.09 4.37 5.21 6.22 5.65 0.43 48.86%
DY 4.45 2.92 3.69 4.39 4.60 5.50 0.00 -
P/NAPS 1.16 1.03 1.14 0.95 0.85 0.97 2.02 -8.82%

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