[ALAQAR] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.39%
YoY- -29.37%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 106,938 109,897 108,316 107,344 99,739 80,778 71,346 6.97%
PBT 70,195 74,522 77,818 66,195 93,148 48,394 58,234 3.15%
Tax 99 -1,860 -2,513 -1,254 -1,198 -634 -726 -
NP 70,294 72,662 75,305 64,941 91,950 47,760 57,508 3.39%
-
NP to SH 70,294 72,662 75,305 64,941 91,950 47,760 57,508 3.39%
-
Tax Rate -0.14% 2.50% 3.23% 1.89% 1.29% 1.31% 1.25% -
Total Cost 36,644 37,235 33,011 42,403 7,789 33,018 13,838 17.60%
-
Net Worth 881,518 815,052 804,804 781,818 779,410 638,057 610,289 6.31%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 84,474 115,696 54,677 58,405 71,927 19,157 45,761 10.74%
Div Payout % 120.17% 159.23% 72.61% 89.94% 78.23% 40.11% 79.57% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 881,518 815,052 804,804 781,818 779,410 638,057 610,289 6.31%
NOSH 728,226 695,852 696,981 694,641 695,902 580,051 581,228 3.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 65.73% 66.12% 69.52% 60.50% 92.19% 59.13% 80.60% -
ROE 7.97% 8.92% 9.36% 8.31% 11.80% 7.49% 9.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.68 15.79 15.54 15.45 14.33 13.93 12.28 3.01%
EPS 9.65 10.44 10.80 9.35 13.21 8.23 9.89 -0.40%
DPS 11.60 16.61 7.85 8.40 10.34 3.30 7.87 6.67%
NAPS 1.2105 1.1713 1.1547 1.1255 1.12 1.10 1.05 2.39%
Adjusted Per Share Value based on latest NOSH - 694,641
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.74 13.09 12.90 12.79 11.88 9.62 8.50 6.97%
EPS 8.37 8.65 8.97 7.73 10.95 5.69 6.85 3.39%
DPS 10.06 13.78 6.51 6.96 8.57 2.28 5.45 10.74%
NAPS 1.0499 0.9708 0.9586 0.9312 0.9283 0.76 0.7269 6.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.51 1.32 1.41 1.39 1.45 1.13 1.15 -
P/RPS 10.28 8.36 9.07 8.99 10.12 8.11 9.37 1.55%
P/EPS 15.64 12.64 13.05 14.87 10.97 13.72 11.62 5.07%
EY 6.39 7.91 7.66 6.73 9.11 7.29 8.60 -4.82%
DY 7.68 12.58 5.57 6.04 7.13 2.92 6.85 1.92%
P/NAPS 1.25 1.13 1.22 1.24 1.29 1.03 1.10 2.15%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 25/11/14 26/11/13 27/11/12 29/11/11 30/11/10 -
Price 1.64 1.30 1.38 1.35 1.30 1.13 1.20 -
P/RPS 11.17 8.23 8.88 8.74 9.07 8.11 9.78 2.23%
P/EPS 16.99 12.45 12.77 14.44 9.84 13.72 12.13 5.77%
EY 5.89 8.03 7.83 6.93 10.16 7.29 8.25 -5.45%
DY 7.07 12.78 5.69 6.22 7.95 2.92 6.56 1.25%
P/NAPS 1.35 1.11 1.20 1.20 1.16 1.03 1.14 2.85%

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