[ALAQAR] YoY TTM Result on 30-Jun-2021 [#2]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 50.81%

YoY- -69.18%

Quarter Report

Al Aqar 2nd Qtrly REPORT 2021.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	120,657	115,279	110,204	115,015	102,721	104,233	100,930	3.01%
YoY %	4.67%	4.61%	-4.18%	11.97%	-1.45%	3.27%	-	-
Horiz. %	119.55%	114.22%	109.19%	113.96%	101.77%	103.27%	100.00%	-
PBT	60,729	55,329	74,695	22,944	71,023	91,290	88,314	-6.04%
YoY %	9.76%	-25.93%	225.55%	-67.69%	-22.20%	3.37%	-	-
Horiz. %	68.76%	62.65%	84.58%	25.98%	80.42%	103.37%	100.00%	-
Tax	140	103	769	-1,053	14	-918	-909	-
YoY %	35.92%	-86.61%	173.03%	-7,621.43%	101.53%	-0.99%	-	-
Horiz. %	-15.40%	-11.33%	-84.60%	115.84%	-1.54%	100.99%	100.00%	-
NP	60,869	55,432	75,464	21,891	71,037	90,372	87,405	-5.84%
YoY %	9.81%	-26.55%	244.73%	-69.18%	-21.39%	3.39%	-	-
Horiz. %	69.64%	63.42%	86.34%	25.05%	81.27%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,869	55,432	75,464	21,891	71,037	90,372	87,405	-5.84%
YoY %	9.81%	-26.55%	244.73%	-69.18%	-21.39%	3.39%	-	-
Horiz. %	69.64%	63.42%	86.34%	25.05%	81.27%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.23%	-0.19%	-1.03%	4.59%	-0.02%	1.01%	1.03%	-
YoY %	-21.05%	81.55%	-122.44%	23,050.00%	-101.98%	-1.94%	-	-
Horiz. %	-22.33%	-18.45%	-100.00%	445.63%	-1.94%	98.06%	100.00%	-
Total Cost	59,788	59,847	34,740	93,124	31,684	13,861	13,525	28.07%
YoY %	-0.10%	72.27%	-62.69%	193.91%	128.58%	2.48%	-	-
Horiz. %	442.06%	442.49%	256.86%	688.53%	234.26%	102.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,072,502	1,072,586	953,100	938,896	970,322	949,567	913,341	2.71%
YoY %	-0.01%	12.54%	1.51%	-3.24%	2.19%	3.97%	-	-
Horiz. %	117.43%	117.44%	104.35%	102.80%	106.24%	103.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	65,488	61,687	57,406	64,840	42,981	57,697	68,817	-0.82%
YoY %	6.16%	7.46%	-11.47%	50.86%	-25.51%	-16.16%	-	-
Horiz. %	95.16%	89.64%	83.42%	94.22%	62.46%	83.84%	100.00%	-
Div Payout %	107.59%	111.29%	76.07%	296.20%	60.51%	63.84%	78.73%	-
YoY %	-3.32%	46.30%	-74.32%	389.51%	-5.22%	-18.91%	-	-
Horiz. %	136.66%	141.36%	96.62%	376.22%	76.86%	81.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	1,072,502	1,072,586	953,100	938,896	970,322	949,567	913,341	2.71%
YoY %	-0.01%	12.54%	1.51%	-3.24%	2.19%	3.97%	-	-
Horiz. %	117.43%	117.44%	104.35%	102.80%	106.24%	103.97%	100.00%	-
NOSH	839,597	839,597	735,985	735,985	735,985	735,985	728,226	2.39%
YoY %	0.00%	14.08%	0.00%	0.00%	0.00%	1.07%	-	-
Horiz. %	115.29%	115.29%	101.07%	101.07%	101.07%	101.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	50.45%	48.09%	68.48%	19.03%	69.16%	86.70%	86.60%	-
YoY %	4.91%	-29.78%	259.85%	-72.48%	-20.23%	0.12%	-	-
Horiz. %	58.26%	55.53%	79.08%	21.97%	79.86%	100.12%	100.00%	-
ROE	5.68%	5.17%	7.92%	2.33%	7.32%	9.52%	9.57%	-
YoY %	9.86%	-34.72%	239.91%	-68.17%	-23.11%	-0.52%	-	-
Horiz. %	59.35%	54.02%	82.76%	24.35%	76.49%	99.48%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	14.37	13.73	14.97	15.63	13.96	14.16	13.86	0.60%
YoY %	4.66%	-8.28%	-4.22%	11.96%	-1.41%	2.16%	-	-
Horiz. %	103.68%	99.06%	108.01%	112.77%	100.72%	102.16%	100.00%	-
EPS	7.25	6.60	10.25	2.97	9.65	12.28	12.00	-8.04%
YoY %	9.85%	-35.61%	245.12%	-69.22%	-21.42%	2.33%	-	-
Horiz. %	60.42%	55.00%	85.42%	24.75%	80.42%	102.33%	100.00%	-
DPS	7.80	7.35	7.80	8.81	5.84	7.86	9.45	-3.14%
YoY %	6.12%	-5.77%	-11.46%	50.86%	-25.70%	-16.83%	-	-
Horiz. %	82.54%	77.78%	82.54%	93.23%	61.80%	83.17%	100.00%	-
NAPS	1.2774	1.2775	1.295	1.2757	1.3184	1.2902	1.2542	0.30%
YoY %	-0.01%	-1.35%	1.51%	-3.24%	2.19%	2.87%	-	-
Horiz. %	101.85%	101.86%	103.25%	101.71%	105.12%	102.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 735,985
RPS	14.37	13.73	13.13	13.70	12.23	12.41	12.02	3.01%
YoY %	4.66%	4.57%	-4.16%	12.02%	-1.45%	3.24%	-	-
Horiz. %	119.55%	114.23%	109.23%	113.98%	101.75%	103.24%	100.00%	-
EPS	7.25	6.60	8.99	2.61	8.46	10.76	10.41	-5.84%
YoY %	9.85%	-26.59%	244.44%	-69.15%	-21.38%	3.36%	-	-
Horiz. %	69.64%	63.40%	86.36%	25.07%	81.27%	103.36%	100.00%	-
DPS	7.80	7.35	6.84	7.72	5.12	6.87	8.20	-0.82%
YoY %	6.12%	7.46%	-11.40%	50.78%	-25.47%	-16.22%	-	-
Horiz. %	95.12%	89.63%	83.41%	94.15%	62.44%	83.78%	100.00%	-
NAPS	1.2774	1.2775	1.1352	1.1183	1.1557	1.131	1.0878	2.71%
YoY %	-0.01%	12.54%	1.51%	-3.24%	2.18%	3.97%	-	-
Horiz. %	117.43%	117.44%	104.36%	102.80%	106.24%	103.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.29	1.27	1.19	1.28	1.38	1.50	1.22	-
P/RPS	8.98	9.25	7.95	8.19	9.89	10.59	8.80	0.33%
YoY %	-2.92%	16.35%	-2.93%	-17.19%	-6.61%	20.34%	-	-
Horiz. %	102.05%	105.11%	90.34%	93.07%	112.39%	120.34%	100.00%	-
P/EPS	17.79	19.24	11.61	43.03	14.30	12.22	10.16	9.77%
YoY %	-7.54%	65.72%	-73.02%	200.91%	17.02%	20.28%	-	-
Horiz. %	175.10%	189.37%	114.27%	423.52%	140.75%	120.28%	100.00%	-
EY	5.62	5.20	8.62	2.32	6.99	8.19	9.84	-8.90%
YoY %	8.08%	-39.68%	271.55%	-66.81%	-14.65%	-16.77%	-	-
Horiz. %	57.11%	52.85%	87.60%	23.58%	71.04%	83.23%	100.00%	-
DY	6.05	5.79	6.55	6.88	4.23	5.24	7.75	-4.03%
YoY %	4.49%	-11.60%	-4.80%	62.65%	-19.27%	-32.39%	-	-
Horiz. %	78.06%	74.71%	84.52%	88.77%	54.58%	67.61%	100.00%	-
P/NAPS	1.01	0.99	0.92	1.00	1.05	1.16	0.97	0.67%
YoY %	2.02%	7.61%	-8.00%	-4.76%	-9.48%	19.59%	-	-
Horiz. %	104.12%	102.06%	94.85%	103.09%	108.25%	119.59%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	25/08/23	26/08/22	26/08/21	28/08/20	30/08/19	29/08/18	-
Price	1.34	1.23	1.22	1.24	1.38	1.51	1.24	-
P/RPS	9.32	8.96	8.15	7.93	9.89	10.66	8.95	0.67%
YoY %	4.02%	9.94%	2.77%	-19.82%	-7.22%	19.11%	-	-
Horiz. %	104.13%	100.11%	91.06%	88.60%	110.50%	119.11%	100.00%	-
P/EPS	18.48	18.63	11.90	41.69	14.30	12.30	10.33	10.16%
YoY %	-0.81%	56.55%	-71.46%	191.54%	16.26%	19.07%	-	-
Horiz. %	178.90%	180.35%	115.20%	403.58%	138.43%	119.07%	100.00%	-
EY	5.41	5.37	8.40	2.40	6.99	8.13	9.68	-9.23%
YoY %	0.74%	-36.07%	250.00%	-65.67%	-14.02%	-16.01%	-	-
Horiz. %	55.89%	55.48%	86.78%	24.79%	72.21%	83.99%	100.00%	-
DY	5.82	5.97	6.39	7.10	4.23	5.21	7.62	-4.38%
YoY %	-2.51%	-6.57%	-10.00%	67.85%	-18.81%	-31.63%	-	-
Horiz. %	76.38%	78.35%	83.86%	93.18%	55.51%	68.37%	100.00%	-
P/NAPS	1.05	0.96	0.94	0.97	1.05	1.17	0.99	0.98%
YoY %	9.38%	2.13%	-3.09%	-7.62%	-10.26%	18.18%	-	-
Horiz. %	106.06%	96.97%	94.95%	97.98%	106.06%	118.18%	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