[ALAQAR] YoY Cumulative 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- 52.37%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 78,742 82,749 81,496 80,599 76,653 61,379 53,583 6.61%
PBT 48,539 46,256 44,882 42,889 40,983 33,731 30,603 7.98%
Tax 0 -566 -644 -647 -779 -362 -174 -
NP 48,539 45,690 44,238 42,242 40,204 33,369 30,429 8.08%
-
NP to SH 48,539 4,569 44,238 42,242 40,204 33,369 30,429 8.08%
-
Tax Rate 0.00% 1.22% 1.43% 1.51% 1.90% 1.07% 0.57% -
Total Cost 30,203 37,059 37,258 38,357 36,449 28,010 23,154 4.52%
-
Net Worth 881,518 81,580 804,434 783,251 738,171 638,363 609,741 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 46,824 3,600 54,687 58,456 38,094 19,150 25,725 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 81,580 804,434 783,251 738,171 638,363 609,741 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 5.51% 5.60% 5.50% 5.39% 5.45% 5.23% 4.99% -
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 10.81 118.81 11.70 11.58 11.63 10.58 9.23 2.66%
EPS 6.67 6.56 6.35 6.07 6.10 5.75 5.24 4.09%
DPS 6.43 5.17 7.85 8.40 5.78 3.30 4.43 6.40%
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 9.38 9.86 9.71 9.60 9.13 7.31 6.38 6.62%
EPS 5.78 0.54 5.27 5.03 4.79 3.97 3.62 8.10%
DPS 5.58 0.43 6.51 6.96 4.54 2.28 3.06 10.52%
NAPS 1.0499 0.0972 0.9581 0.9329 0.8792 0.7603 0.7262 6.33%
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 13.96 1.11 12.05 12.00 12.47 10.68 12.46 1.91%
P/EPS 22.65 20.12 22.20 22.90 23.77 19.65 21.95 0.52%
EY 4.41 4.97 4.50 4.37 4.21 5.09 4.56 -0.55%
DY 4.26 3.92 5.57 6.04 3.99 2.92 3.85 1.69%
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 15.17 1.09 11.80 11.66 11.18 10.68 13.01 2.59%
P/EPS 24.60 19.82 21.73 22.24 21.31 19.65 22.90 1.19%
EY 4.06 5.05 4.60 4.50 4.69 5.09 4.37 -1.21%
DY 3.92 3.98 5.69 6.22 4.45 2.92 3.69 1.01%
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