[ALAQAR] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[ALAQAR] AL-AQAR HEALTHCARE REIT

Announcement Date

30-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -2.4%

YoY- 38.56%

Quarter Report

QUARTERLY REPORT - 30 SEPT 2018.pdf

Latest QR

Upcoming QR

ALAQAR's Result

ALAQAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	118,350	101,339	105,328	101,530	99,968	106,938	109,897	1.24%
YoY %	16.79%	-3.79%	3.74%	1.56%	-6.52%	-2.69%	-	-
Horiz. %	107.69%	92.21%	95.84%	92.39%	90.97%	97.31%	100.00%	-
PBT	24,595	68,529	92,278	86,216	62,721	70,195	74,522	-16.85%
YoY %	-64.11%	-25.74%	7.03%	37.46%	-10.65%	-5.81%	-	-
Horiz. %	33.00%	91.96%	123.83%	115.69%	84.16%	94.19%	100.00%	-
Tax	-1,053	14	-918	-909	-1,155	99	-1,860	-9.03%
YoY %	-7,621.43%	101.53%	-0.99%	21.30%	-1,266.67%	105.32%	-	-
Horiz. %	56.61%	-0.75%	49.35%	48.87%	62.10%	-5.32%	100.00%	-
NP	23,542	68,543	91,360	85,307	61,566	70,294	72,662	-17.11%
YoY %	-65.65%	-24.97%	7.10%	38.56%	-12.42%	-3.26%	-	-
Horiz. %	32.40%	94.33%	125.73%	117.40%	84.73%	96.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,542	68,543	91,360	85,307	61,566	70,294	72,662	-17.11%
YoY %	-65.65%	-24.97%	7.10%	38.56%	-12.42%	-3.26%	-	-
Horiz. %	32.40%	94.33%	125.73%	117.40%	84.73%	96.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.28%	-0.02%	0.99%	1.05%	1.84%	-0.14%	2.50%	-
YoY %	21,500.00%	-102.02%	-5.71%	-42.93%	1,414.29%	-105.60%	-	-
Horiz. %	171.20%	-0.80%	39.60%	42.00%	73.60%	-5.60%	100.00%	-
Total Cost	94,808	32,796	13,968	16,223	38,402	36,644	37,235	16.83%
YoY %	189.08%	134.79%	-13.90%	-57.75%	4.80%	-1.59%	-	-
Horiz. %	254.62%	88.08%	37.51%	43.57%	103.13%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,454	968,997	951,628	914,288	885,086	881,518	815,052	2.37%
YoY %	-3.15%	1.83%	4.08%	3.30%	0.40%	8.15%	-	-
Horiz. %	115.14%	118.89%	116.76%	112.18%	108.59%	108.15%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	64,398	44,453	57,186	55,709	54,981	84,474	115,696	-9.29%
YoY %	44.87%	-22.27%	2.65%	1.32%	-34.91%	-26.99%	-	-
Horiz. %	55.66%	38.42%	49.43%	48.15%	47.52%	73.01%	100.00%	-
Div Payout %	273.55%	64.85%	62.59%	65.30%	89.30%	120.17%	159.23%	-
YoY %	321.82%	3.61%	-4.15%	-26.88%	-25.69%	-24.53%	-	-
Horiz. %	171.80%	40.73%	39.31%	41.01%	56.08%	75.47%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	938,454	968,997	951,628	914,288	885,086	881,518	815,052	2.37%
YoY %	-3.15%	1.83%	4.08%	3.30%	0.40%	8.15%	-	-
Horiz. %	115.14%	118.89%	116.76%	112.18%	108.59%	108.15%	100.00%	-
NOSH	735,985	735,985	735,985	728,226	728,226	728,226	695,852	0.93%
YoY %	0.00%	0.00%	1.07%	0.00%	0.00%	4.65%	-	-
Horiz. %	105.77%	105.77%	105.77%	104.65%	104.65%	104.65%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	19.89%	67.64%	86.74%	84.02%	61.59%	65.73%	66.12%	-
YoY %	-70.59%	-22.02%	3.24%	36.42%	-6.30%	-0.59%	-	-
Horiz. %	30.08%	102.30%	131.19%	127.07%	93.15%	99.41%	100.00%	-
ROE	2.51%	7.07%	9.60%	9.33%	6.96%	7.97%	8.92%	-
YoY %	-64.50%	-26.35%	2.89%	34.05%	-12.67%	-10.65%	-	-
Horiz. %	28.14%	79.26%	107.62%	104.60%	78.03%	89.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	16.08	13.77	14.31	13.94	13.73	14.68	15.79	0.30%
YoY %	16.78%	-3.77%	2.65%	1.53%	-6.47%	-7.03%	-	-
Horiz. %	101.84%	87.21%	90.63%	88.28%	86.95%	92.97%	100.00%	-
EPS	3.20	9.31	12.41	11.71	8.45	9.65	10.44	-17.87%
YoY %	-65.63%	-24.98%	5.98%	38.58%	-12.44%	-7.57%	-	-
Horiz. %	30.65%	89.18%	118.87%	112.16%	80.94%	92.43%	100.00%	-
DPS	8.75	6.04	7.77	7.65	7.55	11.60	16.61	-10.12%
YoY %	44.87%	-22.27%	1.57%	1.32%	-34.91%	-30.16%	-	-
Horiz. %	52.68%	36.36%	46.78%	46.06%	45.45%	69.84%	100.00%	-
NAPS	1.2751	1.3166	1.293	1.2555	1.2154	1.2105	1.1713	1.42%
YoY %	-3.15%	1.83%	2.99%	3.30%	0.40%	3.35%	-	-
Horiz. %	108.86%	112.41%	110.39%	107.19%	103.77%	103.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 728,226
RPS	14.08	12.06	12.53	12.08	11.89	12.72	13.08	1.23%
YoY %	16.75%	-3.75%	3.73%	1.60%	-6.53%	-2.75%	-	-
Horiz. %	107.65%	92.20%	95.80%	92.35%	90.90%	97.25%	100.00%	-
EPS	2.80	8.16	10.87	10.15	7.33	8.36	8.65	-17.12%
YoY %	-65.69%	-24.93%	7.09%	38.47%	-12.32%	-3.35%	-	-
Horiz. %	32.37%	94.34%	125.66%	117.34%	84.74%	96.65%	100.00%	-
DPS	7.66	5.29	6.80	6.63	6.54	10.05	13.77	-9.30%
YoY %	44.80%	-22.21%	2.56%	1.38%	-34.93%	-27.02%	-	-
Horiz. %	55.63%	38.42%	49.38%	48.15%	47.49%	72.98%	100.00%	-
NAPS	1.1166	1.1529	1.1322	1.0878	1.0531	1.0488	0.9697	2.37%
YoY %	-3.15%	1.83%	4.08%	3.30%	0.41%	8.16%	-	-
Horiz. %	115.15%	118.89%	116.76%	112.18%	108.60%	108.16%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.17	1.35	1.48	1.27	1.45	1.51	1.32	-
P/RPS	7.28	9.80	10.34	9.11	10.56	10.28	8.36	-2.27%
YoY %	-25.71%	-5.22%	13.50%	-13.73%	2.72%	22.97%	-	-
Horiz. %	87.08%	117.22%	123.68%	108.97%	126.32%	122.97%	100.00%	-
P/EPS	36.58	14.50	11.92	10.84	17.15	15.64	12.64	19.35%
YoY %	152.28%	21.64%	9.96%	-36.79%	9.65%	23.73%	-	-
Horiz. %	289.40%	114.72%	94.30%	85.76%	135.68%	123.73%	100.00%	-
EY	2.73	6.90	8.39	9.22	5.83	6.39	7.91	-16.23%
YoY %	-60.43%	-17.76%	-9.00%	58.15%	-8.76%	-19.22%	-	-
Horiz. %	34.51%	87.23%	106.07%	116.56%	73.70%	80.78%	100.00%	-
DY	7.48	4.47	5.25	6.02	5.21	7.68	12.58	-8.29%
YoY %	67.34%	-14.86%	-12.79%	15.55%	-32.16%	-38.95%	-	-
Horiz. %	59.46%	35.53%	41.73%	47.85%	41.41%	61.05%	100.00%	-
P/NAPS	0.92	1.03	1.14	1.01	1.19	1.25	1.13	-3.36%
YoY %	-10.68%	-9.65%	12.87%	-15.13%	-4.80%	10.62%	-	-
Horiz. %	81.42%	91.15%	100.88%	89.38%	105.31%	110.62%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	26/11/20	21/11/19	30/11/18	23/11/17	29/11/16	26/11/15	-
Price	1.16	1.32	1.46	1.25	1.42	1.64	1.30	-
P/RPS	7.21	9.59	10.20	8.97	10.34	11.17	8.23	-2.17%
YoY %	-24.82%	-5.98%	13.71%	-13.25%	-7.43%	35.72%	-	-
Horiz. %	87.61%	116.52%	123.94%	108.99%	125.64%	135.72%	100.00%	-
P/EPS	36.26	14.17	11.76	10.67	16.80	16.99	12.45	19.48%
YoY %	155.89%	20.49%	10.22%	-36.49%	-1.12%	36.47%	-	-
Horiz. %	291.24%	113.82%	94.46%	85.70%	134.94%	136.47%	100.00%	-
EY	2.76	7.06	8.50	9.37	5.95	5.89	8.03	-16.29%
YoY %	-60.91%	-16.94%	-9.28%	57.48%	1.02%	-26.65%	-	-
Horiz. %	34.37%	87.92%	105.85%	116.69%	74.10%	73.35%	100.00%	-
DY	7.54	4.58	5.32	6.12	5.32	7.07	12.78	-8.41%
YoY %	64.63%	-13.91%	-13.07%	15.04%	-24.75%	-44.68%	-	-
Horiz. %	59.00%	35.84%	41.63%	47.89%	41.63%	55.32%	100.00%	-
P/NAPS	0.91	1.00	1.13	1.00	1.17	1.35	1.11	-3.25%
YoY %	-9.00%	-11.50%	13.00%	-14.53%	-13.33%	21.62%	-	-
Horiz. %	81.98%	90.09%	101.80%	90.09%	105.41%	121.62%	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