[ALAQAR] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.51%
YoY- 15.28%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,397 84,466 72,981 60,581 47,778 35,700 14,071 39.39%
PBT 64,290 85,895 45,266 53,897 46,274 25,420 23,580 18.17%
Tax -1,388 -779 -447 -551 0 0 0 -
NP 62,902 85,116 44,819 53,346 46,274 25,420 23,580 17.74%
-
NP to SH 62,902 85,116 44,819 53,346 46,274 25,420 23,580 17.74%
-
Tax Rate 2.16% 0.91% 0.99% 1.02% 0.00% 0.00% 0.00% -
Total Cost 40,495 -650 28,162 7,235 1,504 10,280 -9,509 -
-
Net Worth 790,475 716,398 592,245 529,329 445,895 351,048 106,856 39.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 38,858 52,226 25,647 41,077 34,743 23,257 1,959 64.45%
Div Payout % 61.78% 61.36% 57.22% 77.00% 75.08% 91.49% 8.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 790,475 716,398 592,245 529,329 445,895 351,048 106,856 39.54%
NOSH 687,848 639,641 553,500 529,329 428,745 340,824 104,761 36.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 60.84% 100.77% 61.41% 88.06% 96.85% 71.20% 167.58% -
ROE 7.96% 11.88% 7.57% 10.08% 10.38% 7.24% 22.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.03 13.21 13.19 11.44 11.14 10.47 13.43 1.89%
EPS 9.14 13.31 8.10 10.08 10.79 7.46 22.51 -13.93%
DPS 5.65 8.16 4.63 7.76 8.10 6.86 1.87 20.21%
NAPS 1.1492 1.12 1.07 1.00 1.04 1.03 1.02 2.00%
Adjusted Per Share Value based on latest NOSH - 529,329
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.30 10.05 8.68 7.21 5.68 4.25 1.67 39.44%
EPS 7.48 10.13 5.33 6.35 5.51 3.02 2.81 17.70%
DPS 4.62 6.21 3.05 4.89 4.13 2.77 0.23 64.79%
NAPS 0.9405 0.8524 0.7046 0.6298 0.5305 0.4177 0.1271 39.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.29 1.15 1.12 0.99 0.94 0.97 2.00 -
P/RPS 8.58 8.71 8.49 8.65 8.44 9.26 14.89 -8.77%
P/EPS 14.11 8.64 13.83 9.82 8.71 13.01 8.89 7.99%
EY 7.09 11.57 7.23 10.18 11.48 7.69 11.25 -7.39%
DY 4.38 7.10 4.14 7.84 8.62 7.07 0.93 29.43%
P/NAPS 1.12 1.03 1.05 0.99 0.90 0.94 1.96 -8.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 28/02/11 25/02/10 25/02/09 25/02/08 - -
Price 1.30 1.21 1.19 0.98 0.92 0.98 0.00 -
P/RPS 8.65 9.16 9.03 8.56 8.26 9.36 0.00 -
P/EPS 14.22 9.09 14.70 9.72 8.52 13.14 0.00 -
EY 7.03 11.00 6.80 10.28 11.73 7.61 0.00 -
DY 4.35 6.75 3.89 7.92 8.81 7.00 0.00 -
P/NAPS 1.13 1.08 1.11 0.98 0.88 0.95 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