[ALAQAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 56.46%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 110,945 108,644 107,419 103,398 84,466 72,982 60,580 10.60%
PBT 67,912 73,148 75,825 64,289 85,895 45,266 54,248 3.81%
Tax -466 -1,939 -2,514 -1,387 -780 -446 -551 -2.75%
NP 67,446 71,209 73,311 62,902 85,115 44,820 53,697 3.87%
-
NP to SH 67,446 71,209 73,311 62,902 85,115 44,820 53,697 3.87%
-
Tax Rate 0.69% 2.65% 3.32% 2.16% 0.91% 0.99% 1.02% -
Total Cost 43,499 37,435 34,108 40,496 -649 28,162 6,883 35.95%
-
Net Worth 879,843 831,398 814,845 769,010 716,219 584,212 544,574 8.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 37,649 81,510 58,481 38,678 33,061 21,621 40,057 -1.02%
Div Payout % 55.82% 114.47% 79.77% 61.49% 38.84% 48.24% 74.60% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 879,843 831,398 814,845 769,010 716,219 584,212 544,574 8.32%
NOSH 728,226 696,080 696,210 669,170 639,481 545,992 523,629 5.64%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 60.79% 65.54% 68.25% 60.83% 100.77% 61.41% 88.64% -
ROE 7.67% 8.56% 9.00% 8.18% 11.88% 7.67% 9.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.23 15.61 15.43 15.45 13.21 13.37 11.57 4.68%
EPS 9.63 10.23 10.53 9.40 13.31 8.11 11.10 -2.33%
DPS 5.17 11.71 8.40 5.78 5.17 3.96 7.65 -6.31%
NAPS 1.2082 1.1944 1.1704 1.1492 1.12 1.07 1.04 2.52%
Adjusted Per Share Value based on latest NOSH - 687,848
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.21 12.94 12.79 12.32 10.06 8.69 7.22 10.58%
EPS 8.03 8.48 8.73 7.49 10.14 5.34 6.40 3.85%
DPS 4.48 9.71 6.97 4.61 3.94 2.58 4.77 -1.03%
NAPS 1.0479 0.9902 0.9705 0.9159 0.8531 0.6958 0.6486 8.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.38 1.33 1.29 1.15 1.12 0.99 -
P/RPS 9.19 8.84 8.62 8.35 8.71 8.38 8.56 1.19%
P/EPS 15.12 13.49 12.63 13.72 8.64 13.64 9.65 7.76%
EY 6.62 7.41 7.92 7.29 11.57 7.33 10.36 -7.18%
DY 3.69 8.49 6.32 4.48 4.50 3.54 7.73 -11.59%
P/NAPS 1.16 1.16 1.14 1.12 1.03 1.05 0.95 3.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 26/02/13 24/02/12 28/02/11 25/02/10 -
Price 1.49 1.40 1.34 1.30 1.21 1.19 0.98 -
P/RPS 9.78 8.97 8.68 8.41 9.16 8.90 8.47 2.42%
P/EPS 16.09 13.69 12.73 13.83 9.09 14.50 9.56 9.06%
EY 6.22 7.31 7.86 7.23 11.00 6.90 10.46 -8.29%
DY 3.47 8.36 6.27 4.45 4.27 3.33 7.81 -12.64%
P/NAPS 1.23 1.17 1.14 1.13 1.08 1.11 0.94 4.58%

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