[ALAQAR] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -22.06%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 107,419 103,397 84,466 72,981 60,581 47,778 35,700 20.13%
PBT 75,825 64,290 85,895 45,266 53,897 46,274 25,420 19.95%
Tax -2,515 -1,388 -779 -447 -551 0 0 -
NP 73,310 62,902 85,116 44,819 53,346 46,274 25,420 19.28%
-
NP to SH 73,310 62,902 85,116 44,819 53,346 46,274 25,420 19.28%
-
Tax Rate 3.32% 2.16% 0.91% 0.99% 1.02% 0.00% 0.00% -
Total Cost 34,109 40,495 -650 28,162 7,235 1,504 10,280 22.10%
-
Net Worth 815,291 790,475 716,398 592,245 529,329 445,895 351,048 15.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 58,405 38,858 52,226 25,647 41,077 34,743 23,257 16.57%
Div Payout % 79.67% 61.78% 61.36% 57.22% 77.00% 75.08% 91.49% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 815,291 790,475 716,398 592,245 529,329 445,895 351,048 15.06%
NOSH 696,591 687,848 639,641 553,500 529,329 428,745 340,824 12.64%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 68.25% 60.84% 100.77% 61.41% 88.06% 96.85% 71.20% -
ROE 8.99% 7.96% 11.88% 7.57% 10.08% 10.38% 7.24% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.42 15.03 13.21 13.19 11.44 11.14 10.47 6.65%
EPS 10.52 9.14 13.31 8.10 10.08 10.79 7.46 5.89%
DPS 8.40 5.65 8.16 4.63 7.76 8.10 6.86 3.42%
NAPS 1.1704 1.1492 1.12 1.07 1.00 1.04 1.03 2.15%
Adjusted Per Share Value based on latest NOSH - 553,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.78 12.30 10.05 8.68 7.21 5.68 4.25 20.12%
EPS 8.72 7.48 10.13 5.33 6.35 5.51 3.02 19.31%
DPS 6.95 4.62 6.21 3.05 4.89 4.13 2.77 16.55%
NAPS 0.97 0.9405 0.8524 0.7046 0.6298 0.5305 0.4177 15.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.33 1.29 1.15 1.12 0.99 0.94 0.97 -
P/RPS 8.62 8.58 8.71 8.49 8.65 8.44 9.26 -1.18%
P/EPS 12.64 14.11 8.64 13.83 9.82 8.71 13.01 -0.47%
EY 7.91 7.09 11.57 7.23 10.18 11.48 7.69 0.47%
DY 6.32 4.38 7.10 4.14 7.84 8.62 7.07 -1.84%
P/NAPS 1.14 1.12 1.03 1.05 0.99 0.90 0.94 3.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 24/02/12 28/02/11 25/02/10 25/02/09 25/02/08 -
Price 1.34 1.30 1.21 1.19 0.98 0.92 0.98 -
P/RPS 8.69 8.65 9.16 9.03 8.56 8.26 9.36 -1.22%
P/EPS 12.73 14.22 9.09 14.70 9.72 8.52 13.14 -0.52%
EY 7.85 7.03 11.00 6.80 10.28 11.73 7.61 0.51%
DY 6.27 4.35 6.75 3.89 7.92 8.81 7.00 -1.81%
P/NAPS 1.14 1.13 1.08 1.11 0.98 0.88 0.95 3.08%

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