[ALAQAR] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 0.43%

YoY- -27.22%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	108,757	109,532	107,887	107,167	94,545	78,503	68,010	8.13%
YoY %	-0.71%	1.52%	0.67%	13.35%	20.43%	15.43%	-	-
Horiz. %	159.91%	161.05%	158.63%	157.58%	139.02%	115.43%	100.00%	-
PBT	69,744	74,232	77,550	65,803	90,172	47,113	58,310	3.02%
YoY %	-6.05%	-4.28%	17.85%	-27.03%	91.40%	-19.20%	-	-
Horiz. %	119.61%	127.31%	133.00%	112.85%	154.64%	80.80%	100.00%	-
Tax	-92	-1,894	-2,503	-1,114	-1,293	-609	-581	-26.42%
YoY %	95.14%	24.33%	-124.69%	13.84%	-112.32%	-4.82%	-	-
Horiz. %	15.83%	325.99%	430.81%	191.74%	222.55%	104.82%	100.00%	-
NP	69,652	72,338	75,047	64,689	88,879	46,504	57,729	3.17%
YoY %	-3.71%	-3.61%	16.01%	-27.22%	91.12%	-19.44%	-	-
Horiz. %	120.65%	125.31%	130.00%	112.06%	153.96%	80.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,652	72,338	75,047	64,689	88,879	46,504	57,729	3.17%
YoY %	-3.71%	-3.61%	16.01%	-27.22%	91.12%	-19.44%	-	-
Horiz. %	120.65%	125.31%	130.00%	112.06%	153.96%	80.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.13%	2.55%	3.23%	1.69%	1.43%	1.29%	1.00%	-
YoY %	-94.90%	-21.05%	91.12%	18.18%	10.85%	29.00%	-	-
Horiz. %	13.00%	255.00%	323.00%	169.00%	143.00%	129.00%	100.00%	-
Total Cost	39,105	37,194	32,840	42,478	5,666	31,999	10,281	24.91%
YoY %	5.14%	13.26%	-22.69%	649.70%	-82.29%	211.24%	-	-
Horiz. %	380.36%	361.77%	319.42%	413.17%	55.11%	311.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	893,970	838,903	816,855	798,070	766,979	626,854	596,310	6.97%
YoY %	6.56%	2.70%	2.35%	4.05%	22.35%	5.12%	-	-
Horiz. %	149.92%	140.68%	136.98%	133.83%	128.62%	105.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	92,049	106,624	54,587	31,592	71,927	19,157	60,275	7.30%
YoY %	-13.67%	95.33%	72.79%	-56.08%	275.46%	-68.22%	-	-
Horiz. %	152.72%	176.90%	90.56%	52.41%	119.33%	31.78%	100.00%	-
Div Payout %	132.16%	147.40%	72.74%	48.84%	80.93%	41.19%	104.41%	-
YoY %	-10.34%	102.64%	48.94%	-39.65%	96.48%	-60.55%	-	-
Horiz. %	126.58%	141.17%	69.67%	46.78%	77.51%	39.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	893,970	838,903	816,855	798,070	766,979	626,854	596,310	6.97%
YoY %	6.56%	2.70%	2.35%	4.05%	22.35%	5.12%	-	-
Horiz. %	149.92%	140.68%	136.98%	133.83%	128.62%	105.12%	100.00%	-
NOSH	728,226	697,168	696,857	697,309	697,253	580,421	578,941	3.89%
YoY %	4.45%	0.04%	-0.06%	0.01%	20.13%	0.26%	-	-
Horiz. %	125.79%	120.42%	120.37%	120.45%	120.44%	100.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	64.04%	66.04%	69.56%	60.36%	94.01%	59.24%	84.88%	-
YoY %	-3.03%	-5.06%	15.24%	-35.79%	58.69%	-30.21%	-	-
Horiz. %	75.45%	77.80%	81.95%	71.11%	110.76%	69.79%	100.00%	-
ROE	7.79%	8.62%	9.19%	8.11%	11.59%	7.42%	9.68%	-
YoY %	-9.63%	-6.20%	13.32%	-30.03%	56.20%	-23.35%	-	-
Horiz. %	80.48%	89.05%	94.94%	83.78%	119.73%	76.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	14.93	15.71	15.48	15.37	13.56	13.53	11.75	4.06%
YoY %	-4.96%	1.49%	0.72%	13.35%	0.22%	15.15%	-	-
Horiz. %	127.06%	133.70%	131.74%	130.81%	115.40%	115.15%	100.00%	-
EPS	9.56	10.38	10.77	9.28	12.75	8.01	9.97	-0.69%
YoY %	-7.90%	-3.62%	16.06%	-27.22%	59.18%	-19.66%	-	-
Horiz. %	95.89%	104.11%	108.02%	93.08%	127.88%	80.34%	100.00%	-
DPS	12.64	15.30	7.85	4.54	10.32	3.30	10.41	3.28%
YoY %	-17.39%	94.90%	72.91%	-56.01%	212.73%	-68.30%	-	-
Horiz. %	121.42%	146.97%	75.41%	43.61%	99.14%	31.70%	100.00%	-
NAPS	1.2276	1.2033	1.1722	1.1445	1.10	1.08	1.03	2.96%
YoY %	2.02%	2.65%	2.42%	4.05%	1.85%	4.85%	-	-
Horiz. %	119.18%	116.83%	113.81%	111.12%	106.80%	104.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 697,309
RPS	12.95	13.05	12.85	12.76	11.26	9.35	8.10	8.12%
YoY %	-0.77%	1.56%	0.71%	13.32%	20.43%	15.43%	-	-
Horiz. %	159.88%	161.11%	158.64%	157.53%	139.01%	115.43%	100.00%	-
EPS	8.30	8.62	8.94	7.70	10.59	5.54	6.88	3.17%
YoY %	-3.71%	-3.58%	16.10%	-27.29%	91.16%	-19.48%	-	-
Horiz. %	120.64%	125.29%	129.94%	111.92%	153.92%	80.52%	100.00%	-
DPS	10.96	12.70	6.50	3.76	8.57	2.28	7.18	7.29%
YoY %	-13.70%	95.38%	72.87%	-56.13%	275.88%	-68.25%	-	-
Horiz. %	152.65%	176.88%	90.53%	52.37%	119.36%	31.75%	100.00%	-
NAPS	1.0648	0.9992	0.9729	0.9505	0.9135	0.7466	0.7102	6.97%
YoY %	6.57%	2.70%	2.36%	4.05%	22.35%	5.13%	-	-
Horiz. %	149.93%	140.69%	136.99%	133.84%	128.63%	105.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.56	1.29	1.40	1.33	1.37	1.18	1.03	-
P/RPS	10.45	8.21	9.04	8.65	10.10	8.72	8.77	2.96%
YoY %	27.28%	-9.18%	4.51%	-14.36%	15.83%	-0.57%	-	-
Horiz. %	119.16%	93.61%	103.08%	98.63%	115.17%	99.43%	100.00%	-
P/EPS	16.31	12.43	13.00	14.34	10.75	14.73	10.33	7.90%
YoY %	31.21%	-4.38%	-9.34%	33.40%	-27.02%	42.59%	-	-
Horiz. %	157.89%	120.33%	125.85%	138.82%	104.07%	142.59%	100.00%	-
EY	6.13	8.04	7.69	6.98	9.30	6.79	9.68	-7.32%
YoY %	-23.76%	4.55%	10.17%	-24.95%	36.97%	-29.86%	-	-
Horiz. %	63.33%	83.06%	79.44%	72.11%	96.07%	70.14%	100.00%	-
DY	8.10	11.86	5.61	3.41	7.53	2.80	10.11	-3.62%
YoY %	-31.70%	111.41%	64.52%	-54.71%	168.93%	-72.30%	-	-
Horiz. %	80.12%	117.31%	55.49%	33.73%	74.48%	27.70%	100.00%	-
P/NAPS	1.27	1.07	1.19	1.16	1.25	1.09	1.00	4.06%
YoY %	18.69%	-10.08%	2.59%	-7.20%	14.68%	9.00%	-	-
Horiz. %	127.00%	107.00%	119.00%	116.00%	125.00%	109.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	25/08/15	28/08/14	28/08/13	27/08/12	23/08/11	30/08/10	-
Price	1.65	1.32	1.40	1.31	1.43	1.12	1.12	-
P/RPS	11.05	8.40	9.04	8.52	10.55	8.28	9.53	2.49%
YoY %	31.55%	-7.08%	6.10%	-19.24%	27.42%	-13.12%	-	-
Horiz. %	115.95%	88.14%	94.86%	89.40%	110.70%	86.88%	100.00%	-
P/EPS	17.25	12.72	13.00	14.12	11.22	13.98	11.23	7.40%
YoY %	35.61%	-2.15%	-7.93%	25.85%	-19.74%	24.49%	-	-
Horiz. %	153.61%	113.27%	115.76%	125.73%	99.91%	124.49%	100.00%	-
EY	5.80	7.86	7.69	7.08	8.91	7.15	8.90	-6.88%
YoY %	-26.21%	2.21%	8.62%	-20.54%	24.62%	-19.66%	-	-
Horiz. %	65.17%	88.31%	86.40%	79.55%	100.11%	80.34%	100.00%	-
DY	7.66	11.59	5.61	3.47	7.21	2.95	9.30	-3.17%
YoY %	-33.91%	106.60%	61.67%	-51.87%	144.41%	-68.28%	-	-
Horiz. %	82.37%	124.62%	60.32%	37.31%	77.53%	31.72%	100.00%	-
P/NAPS	1.34	1.10	1.19	1.14	1.30	1.04	1.09	3.49%
YoY %	21.82%	-7.56%	4.39%	-12.31%	25.00%	-4.59%	-	-
Horiz. %	122.94%	100.92%	109.17%	104.59%	119.27%	95.41%	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