[ALAQAR] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 2.81%

YoY- 91.12%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	109,532	107,887	107,167	94,545	78,503	68,010	52,023	13.20%
YoY %	1.52%	0.67%	13.35%	20.43%	15.43%	30.73%	-	-
Horiz. %	210.55%	207.38%	206.00%	181.74%	150.90%	130.73%	100.00%	-
PBT	74,232	77,550	65,803	90,172	47,113	58,310	47,642	7.66%
YoY %	-4.28%	17.85%	-27.03%	91.40%	-19.20%	22.39%	-	-
Horiz. %	155.81%	162.78%	138.12%	189.27%	98.89%	122.39%	100.00%	-
Tax	-1,894	-2,503	-1,114	-1,293	-609	-581	0	-
YoY %	24.33%	-124.69%	13.84%	-112.32%	-4.82%	0.00%	-	-
Horiz. %	325.99%	430.81%	191.74%	222.55%	104.82%	100.00%	-	-
NP	72,338	75,047	64,689	88,879	46,504	57,729	47,642	7.20%
YoY %	-3.61%	16.01%	-27.22%	91.12%	-19.44%	21.17%	-	-
Horiz. %	151.84%	157.52%	135.78%	186.56%	97.61%	121.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,338	75,047	64,689	88,879	46,504	57,729	47,642	7.20%
YoY %	-3.61%	16.01%	-27.22%	91.12%	-19.44%	21.17%	-	-
Horiz. %	151.84%	157.52%	135.78%	186.56%	97.61%	121.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	3.23%	1.69%	1.43%	1.29%	1.00%	0.00%	-
YoY %	-21.05%	91.12%	18.18%	10.85%	29.00%	0.00%	-	-
Horiz. %	255.00%	323.00%	169.00%	143.00%	129.00%	100.00%	-	-
Total Cost	37,194	32,840	42,478	5,666	31,999	10,281	4,381	42.80%
YoY %	13.26%	-22.69%	649.70%	-82.29%	211.24%	134.67%	-	-
Horiz. %	848.98%	749.60%	969.60%	129.33%	730.40%	234.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	838,903	816,855	798,070	766,979	626,854	596,310	512,157	8.56%
YoY %	2.70%	2.35%	4.05%	22.35%	5.12%	16.43%	-	-
Horiz. %	163.80%	159.49%	155.83%	149.75%	122.39%	116.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	106,624	54,587	31,592	71,927	19,157	60,275	24,027	28.17%
YoY %	95.33%	72.79%	-56.08%	275.46%	-68.22%	150.86%	-	-
Horiz. %	443.77%	227.19%	131.49%	299.36%	79.73%	250.86%	100.00%	-
Div Payout %	147.40%	72.74%	48.84%	80.93%	41.19%	104.41%	50.43%	-
YoY %	102.64%	48.94%	-39.65%	96.48%	-60.55%	107.04%	-	-
Horiz. %	292.29%	144.24%	96.85%	160.48%	81.68%	207.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	838,903	816,855	798,070	766,979	626,854	596,310	512,157	8.56%
YoY %	2.70%	2.35%	4.05%	22.35%	5.12%	16.43%	-	-
Horiz. %	163.80%	159.49%	155.83%	149.75%	122.39%	116.43%	100.00%	-
NOSH	697,168	696,857	697,309	697,253	580,421	578,941	492,459	5.96%
YoY %	0.04%	-0.06%	0.01%	20.13%	0.26%	17.56%	-	-
Horiz. %	141.57%	141.51%	141.60%	141.59%	117.86%	117.56%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	66.04%	69.56%	60.36%	94.01%	59.24%	84.88%	91.58%	-
YoY %	-5.06%	15.24%	-35.79%	58.69%	-30.21%	-7.32%	-	-
Horiz. %	72.11%	75.96%	65.91%	102.65%	64.69%	92.68%	100.00%	-
ROE	8.62%	9.19%	8.11%	11.59%	7.42%	9.68%	9.30%	-
YoY %	-6.20%	13.32%	-30.03%	56.20%	-23.35%	4.09%	-	-
Horiz. %	92.69%	98.82%	87.20%	124.62%	79.78%	104.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	15.71	15.48	15.37	13.56	13.53	11.75	10.56	6.84%
YoY %	1.49%	0.72%	13.35%	0.22%	15.15%	11.27%	-	-
Horiz. %	148.77%	146.59%	145.55%	128.41%	128.12%	111.27%	100.00%	-
EPS	10.38	10.77	9.28	12.75	8.01	9.97	9.67	1.18%
YoY %	-3.62%	16.06%	-27.22%	59.18%	-19.66%	3.10%	-	-
Horiz. %	107.34%	111.38%	95.97%	131.85%	82.83%	103.10%	100.00%	-
DPS	15.30	7.85	4.54	10.32	3.30	10.41	4.88	20.96%
YoY %	94.90%	72.91%	-56.01%	212.73%	-68.30%	113.32%	-	-
Horiz. %	313.52%	160.86%	93.03%	211.48%	67.62%	213.32%	100.00%	-
NAPS	1.2033	1.1722	1.1445	1.10	1.08	1.03	1.04	2.45%
YoY %	2.65%	2.42%	4.05%	1.85%	4.85%	-0.96%	-	-
Horiz. %	115.70%	112.71%	110.05%	105.77%	103.85%	99.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 697,253
RPS	13.05	12.85	12.76	11.26	9.35	8.10	6.20	13.19%
YoY %	1.56%	0.71%	13.32%	20.43%	15.43%	30.65%	-	-
Horiz. %	210.48%	207.26%	205.81%	181.61%	150.81%	130.65%	100.00%	-
EPS	8.62	8.94	7.70	10.59	5.54	6.88	5.67	7.22%
YoY %	-3.58%	16.10%	-27.29%	91.16%	-19.48%	21.34%	-	-
Horiz. %	152.03%	157.67%	135.80%	186.77%	97.71%	121.34%	100.00%	-
DPS	12.70	6.50	3.76	8.57	2.28	7.18	2.86	28.19%
YoY %	95.38%	72.87%	-56.13%	275.88%	-68.25%	151.05%	-	-
Horiz. %	444.06%	227.27%	131.47%	299.65%	79.72%	251.05%	100.00%	-
NAPS	0.9992	0.9729	0.9505	0.9135	0.7466	0.7102	0.61	8.56%
YoY %	2.70%	2.36%	4.05%	22.35%	5.13%	16.43%	-	-
Horiz. %	163.80%	159.49%	155.82%	149.75%	122.39%	116.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.29	1.40	1.33	1.37	1.18	1.03	0.92	-
P/RPS	8.21	9.04	8.65	10.10	8.72	8.77	8.71	-0.98%
YoY %	-9.18%	4.51%	-14.36%	15.83%	-0.57%	0.69%	-	-
Horiz. %	94.26%	103.79%	99.31%	115.96%	100.11%	100.69%	100.00%	-
P/EPS	12.43	13.00	14.34	10.75	14.73	10.33	9.51	4.56%
YoY %	-4.38%	-9.34%	33.40%	-27.02%	42.59%	8.62%	-	-
Horiz. %	130.70%	136.70%	150.79%	113.04%	154.89%	108.62%	100.00%	-
EY	8.04	7.69	6.98	9.30	6.79	9.68	10.52	-4.37%
YoY %	4.55%	10.17%	-24.95%	36.97%	-29.86%	-7.98%	-	-
Horiz. %	76.43%	73.10%	66.35%	88.40%	64.54%	92.02%	100.00%	-
DY	11.86	5.61	3.41	7.53	2.80	10.11	5.30	14.36%
YoY %	111.41%	64.52%	-54.71%	168.93%	-72.30%	90.75%	-	-
Horiz. %	223.77%	105.85%	64.34%	142.08%	52.83%	190.75%	100.00%	-
P/NAPS	1.07	1.19	1.16	1.25	1.09	1.00	0.88	3.31%
YoY %	-10.08%	2.59%	-7.20%	14.68%	9.00%	13.64%	-	-
Horiz. %	121.59%	135.23%	131.82%	142.05%	123.86%	113.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	28/08/14	28/08/13	27/08/12	23/08/11	30/08/10	25/08/09	-
Price	1.32	1.40	1.31	1.43	1.12	1.12	0.94	-
P/RPS	8.40	9.04	8.52	10.55	8.28	9.53	8.90	-0.95%
YoY %	-7.08%	6.10%	-19.24%	27.42%	-13.12%	7.08%	-	-
Horiz. %	94.38%	101.57%	95.73%	118.54%	93.03%	107.08%	100.00%	-
P/EPS	12.72	13.00	14.12	11.22	13.98	11.23	9.72	4.58%
YoY %	-2.15%	-7.93%	25.85%	-19.74%	24.49%	15.53%	-	-
Horiz. %	130.86%	133.74%	145.27%	115.43%	143.83%	115.53%	100.00%	-
EY	7.86	7.69	7.08	8.91	7.15	8.90	10.29	-4.38%
YoY %	2.21%	8.62%	-20.54%	24.62%	-19.66%	-13.51%	-	-
Horiz. %	76.38%	74.73%	68.80%	86.59%	69.48%	86.49%	100.00%	-
DY	11.59	5.61	3.47	7.21	2.95	9.30	5.19	14.32%
YoY %	106.60%	61.67%	-51.87%	144.41%	-68.28%	79.19%	-	-
Horiz. %	223.31%	108.09%	66.86%	138.92%	56.84%	179.19%	100.00%	-
P/NAPS	1.10	1.19	1.14	1.30	1.04	1.09	0.90	3.39%
YoY %	-7.56%	4.39%	-12.31%	25.00%	-4.59%	21.11%	-	-
Horiz. %	122.22%	132.22%	126.67%	144.44%	115.56%	121.11%	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