[ALAQAR] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.19%
YoY- 66.31%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,739 80,778 71,346 55,329 44,191 35,645 5,201 63.53%
PBT 93,148 48,394 58,234 49,161 29,559 39,876 2,944 77.75%
Tax -1,198 -634 -726 0 0 0 0 -
NP 91,950 47,760 57,508 49,161 29,559 39,876 2,944 77.36%
-
NP to SH 91,950 47,760 57,508 49,161 29,559 39,876 2,944 77.36%
-
Tax Rate 1.29% 1.31% 1.25% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,789 33,018 13,838 6,168 14,632 -4,231 2,257 22.90%
-
Net Worth 779,410 638,057 610,289 533,918 436,378 351,671 335,006 15.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 71,927 19,157 45,761 38,541 21,800 20,581 - -
Div Payout % 78.23% 40.11% 79.57% 78.40% 73.75% 51.61% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 779,410 638,057 610,289 533,918 436,378 351,671 335,006 15.09%
NOSH 695,902 580,051 581,228 518,367 427,821 341,428 338,390 12.75%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 92.19% 59.13% 80.60% 88.85% 66.89% 111.87% 56.60% -
ROE 11.80% 7.49% 9.42% 9.21% 6.77% 11.34% 0.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.33 13.93 12.28 10.67 10.33 10.44 1.54 44.97%
EPS 13.21 8.23 9.89 9.48 6.91 11.68 0.87 57.29%
DPS 10.34 3.30 7.87 7.44 5.10 6.03 0.00 -
NAPS 1.12 1.10 1.05 1.03 1.02 1.03 0.99 2.07%
Adjusted Per Share Value based on latest NOSH - 518,367
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.88 9.62 8.50 6.59 5.26 4.25 0.62 63.50%
EPS 10.95 5.69 6.85 5.86 3.52 4.75 0.35 77.41%
DPS 8.57 2.28 5.45 4.59 2.60 2.45 0.00 -
NAPS 0.9283 0.76 0.7269 0.6359 0.5197 0.4189 0.399 15.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.45 1.13 1.15 0.96 0.93 3.18 1.91 -
P/RPS 10.12 8.11 9.37 8.99 9.00 30.46 124.27 -34.13%
P/EPS 10.97 13.72 11.62 10.12 13.46 27.23 219.54 -39.28%
EY 9.11 7.29 8.60 9.88 7.43 3.67 0.46 64.41%
DY 7.13 2.92 6.85 7.75 5.48 1.90 0.00 -
P/NAPS 1.29 1.03 1.10 0.93 0.91 3.09 1.93 -6.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 - -
Price 1.30 1.13 1.20 0.98 0.87 1.00 0.00 -
P/RPS 9.07 8.11 9.78 9.18 8.42 9.58 0.00 -
P/EPS 9.84 13.72 12.13 10.33 12.59 8.56 0.00 -
EY 10.16 7.29 8.25 9.68 7.94 11.68 0.00 -
DY 7.95 2.92 6.56 7.59 5.86 6.03 0.00 -
P/NAPS 1.16 1.03 1.14 0.95 0.85 0.97 0.00 -

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
Post a Comment