[ALAQAR] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -0.38%

YoY- 16.98%

Quarter Report

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	107,344	99,739	80,778	71,346	55,329	44,191	35,645	20.14%
YoY %	7.62%	23.47%	13.22%	28.95%	25.20%	23.98%	-	-
Horiz. %	301.15%	279.81%	226.62%	200.16%	155.22%	123.98%	100.00%	-
PBT	66,195	93,148	48,394	58,234	49,161	29,559	39,876	8.80%
YoY %	-28.94%	92.48%	-16.90%	18.46%	66.31%	-25.87%	-	-
Horiz. %	166.00%	233.59%	121.36%	146.04%	123.28%	74.13%	100.00%	-
Tax	-1,254	-1,198	-634	-726	0	0	0	-
YoY %	-4.67%	-88.96%	12.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	172.73%	165.01%	87.33%	100.00%	-	-	-	-
NP	64,941	91,950	47,760	57,508	49,161	29,559	39,876	8.45%
YoY %	-29.37%	92.53%	-16.95%	16.98%	66.31%	-25.87%	-	-
Horiz. %	162.86%	230.59%	119.77%	144.22%	123.28%	74.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,941	91,950	47,760	57,508	49,161	29,559	39,876	8.45%
YoY %	-29.37%	92.53%	-16.95%	16.98%	66.31%	-25.87%	-	-
Horiz. %	162.86%	230.59%	119.77%	144.22%	123.28%	74.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.89%	1.29%	1.31%	1.25%	0.00%	0.00%	0.00%	-
YoY %	46.51%	-1.53%	4.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	151.20%	103.20%	104.80%	100.00%	-	-	-	-
Total Cost	42,403	7,789	33,018	13,838	6,168	14,632	-4,231	-
YoY %	444.40%	-76.41%	138.60%	124.35%	-57.85%	445.83%	-	-
Horiz. %	-1,002.20%	-184.09%	-780.38%	-327.06%	-145.78%	-345.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	781,818	779,410	638,057	610,289	533,918	436,378	351,671	14.22%
YoY %	0.31%	22.15%	4.55%	14.30%	22.35%	24.09%	-	-
Horiz. %	222.32%	221.63%	181.44%	173.54%	151.82%	124.09%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	58,405	71,927	19,157	45,761	38,541	21,800	20,581	18.96%
YoY %	-18.80%	275.46%	-58.14%	18.73%	76.79%	5.92%	-	-
Horiz. %	283.78%	349.48%	93.08%	222.35%	187.26%	105.92%	100.00%	-
Div Payout %	89.94%	78.23%	40.11%	79.57%	78.40%	73.75%	51.61%	-
YoY %	14.97%	95.04%	-49.59%	1.49%	6.31%	42.90%	-	-
Horiz. %	174.27%	151.58%	77.72%	154.18%	151.91%	142.90%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	781,818	779,410	638,057	610,289	533,918	436,378	351,671	14.22%
YoY %	0.31%	22.15%	4.55%	14.30%	22.35%	24.09%	-	-
Horiz. %	222.32%	221.63%	181.44%	173.54%	151.82%	124.09%	100.00%	-
NOSH	694,641	695,902	580,051	581,228	518,367	427,821	341,428	12.55%
YoY %	-0.18%	19.97%	-0.20%	12.13%	21.16%	25.30%	-	-
Horiz. %	203.45%	203.82%	169.89%	170.23%	151.82%	125.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	60.50%	92.19%	59.13%	80.60%	88.85%	66.89%	111.87%	-
YoY %	-34.37%	55.91%	-26.64%	-9.29%	32.83%	-40.21%	-	-
Horiz. %	54.08%	82.41%	52.86%	72.05%	79.42%	59.79%	100.00%	-
ROE	8.31%	11.80%	7.49%	9.42%	9.21%	6.77%	11.34%	-
YoY %	-29.58%	57.54%	-20.49%	2.28%	36.04%	-40.30%	-	-
Horiz. %	73.28%	104.06%	66.05%	83.07%	81.22%	59.70%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	15.45	14.33	13.93	12.28	10.67	10.33	10.44	6.74%
YoY %	7.82%	2.87%	13.44%	15.09%	3.29%	-1.05%	-	-
Horiz. %	147.99%	137.26%	133.43%	117.62%	102.20%	98.95%	100.00%	-
EPS	9.35	13.21	8.23	9.89	9.48	6.91	11.68	-3.63%
YoY %	-29.22%	60.51%	-16.78%	4.32%	37.19%	-40.84%	-	-
Horiz. %	80.05%	113.10%	70.46%	84.67%	81.16%	59.16%	100.00%	-
DPS	8.40	10.34	3.30	7.87	7.44	5.10	6.03	5.67%
YoY %	-18.76%	213.33%	-58.07%	5.78%	45.88%	-15.42%	-	-
Horiz. %	139.30%	171.48%	54.73%	130.51%	123.38%	84.58%	100.00%	-
NAPS	1.1255	1.12	1.10	1.05	1.03	1.02	1.03	1.48%
YoY %	0.49%	1.82%	4.76%	1.94%	0.98%	-0.97%	-	-
Horiz. %	109.27%	108.74%	106.80%	101.94%	100.00%	99.03%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 581,228
RPS	12.77	11.87	9.61	8.49	6.58	5.26	4.24	20.15%
YoY %	7.58%	23.52%	13.19%	29.03%	25.10%	24.06%	-	-
Horiz. %	301.18%	279.95%	226.65%	200.24%	155.19%	124.06%	100.00%	-
EPS	7.73	10.94	5.68	6.84	5.85	3.52	4.74	8.48%
YoY %	-29.34%	92.61%	-16.96%	16.92%	66.19%	-25.74%	-	-
Horiz. %	163.08%	230.80%	119.83%	144.30%	123.42%	74.26%	100.00%	-
DPS	6.95	8.56	2.28	5.44	4.59	2.59	2.45	18.95%
YoY %	-18.81%	275.44%	-58.09%	18.52%	77.22%	5.71%	-	-
Horiz. %	283.67%	349.39%	93.06%	222.04%	187.35%	105.71%	100.00%	-
NAPS	0.9302	0.9273	0.7592	0.7261	0.6353	0.5192	0.4184	14.22%
YoY %	0.31%	22.14%	4.56%	14.29%	22.36%	24.09%	-	-
Horiz. %	222.32%	221.63%	181.45%	173.54%	151.84%	124.09%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.39	1.45	1.13	1.15	0.96	0.93	3.18	-
P/RPS	8.99	10.12	8.11	9.37	8.99	9.00	30.46	-18.38%
YoY %	-11.17%	24.78%	-13.45%	4.23%	-0.11%	-70.45%	-	-
Horiz. %	29.51%	33.22%	26.63%	30.76%	29.51%	29.55%	100.00%	-
P/EPS	14.87	10.97	13.72	11.62	10.12	13.46	27.23	-9.58%
YoY %	35.55%	-20.04%	18.07%	14.82%	-24.81%	-50.57%	-	-
Horiz. %	54.61%	40.29%	50.39%	42.67%	37.16%	49.43%	100.00%	-
EY	6.73	9.11	7.29	8.60	9.88	7.43	3.67	10.62%
YoY %	-26.13%	24.97%	-15.23%	-12.96%	32.97%	102.45%	-	-
Horiz. %	183.38%	248.23%	198.64%	234.33%	269.21%	202.45%	100.00%	-
DY	6.04	7.13	2.92	6.85	7.75	5.48	1.90	21.23%
YoY %	-15.29%	144.18%	-57.37%	-11.61%	41.42%	188.42%	-	-
Horiz. %	317.89%	375.26%	153.68%	360.53%	407.89%	288.42%	100.00%	-
P/NAPS	1.24	1.29	1.03	1.10	0.93	0.91	3.09	-14.10%
YoY %	-3.88%	25.24%	-6.36%	18.28%	2.20%	-70.55%	-	-
Horiz. %	40.13%	41.75%	33.33%	35.60%	30.10%	29.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	27/11/12	29/11/11	30/11/10	24/11/09	24/11/08	29/11/07	-
Price	1.35	1.30	1.13	1.20	0.98	0.87	1.00	-
P/RPS	8.74	9.07	8.11	9.78	9.18	8.42	9.58	-1.51%
YoY %	-3.64%	11.84%	-17.08%	6.54%	9.03%	-12.11%	-	-
Horiz. %	91.23%	94.68%	84.66%	102.09%	95.82%	87.89%	100.00%	-
P/EPS	14.44	9.84	13.72	12.13	10.33	12.59	8.56	9.09%
YoY %	46.75%	-28.28%	13.11%	17.42%	-17.95%	47.08%	-	-
Horiz. %	168.69%	114.95%	160.28%	141.71%	120.68%	147.08%	100.00%	-
EY	6.93	10.16	7.29	8.25	9.68	7.94	11.68	-8.32%
YoY %	-31.79%	39.37%	-11.64%	-14.77%	21.91%	-32.02%	-	-
Horiz. %	59.33%	86.99%	62.41%	70.63%	82.88%	67.98%	100.00%	-
DY	6.22	7.95	2.92	6.56	7.59	5.86	6.03	0.51%
YoY %	-21.76%	172.26%	-55.49%	-13.57%	29.52%	-2.82%	-	-
Horiz. %	103.15%	131.84%	48.42%	108.79%	125.87%	97.18%	100.00%	-
P/NAPS	1.20	1.16	1.03	1.14	0.95	0.85	0.97	3.60%
YoY %	3.45%	12.62%	-9.65%	20.00%	11.76%	-12.37%	-	-
Horiz. %	123.71%	119.59%	106.19%	117.53%	97.94%	87.63%	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