[ALAQAR] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -31.59%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 110,945 108,644 107,419 103,397 84,466 72,981 60,581 10.60%
PBT 67,912 73,148 75,825 64,290 85,895 45,266 53,897 3.92%
Tax -466 -1,940 -2,515 -1,388 -779 -447 -551 -2.75%
NP 67,446 71,208 73,310 62,902 85,116 44,819 53,346 3.98%
-
NP to SH 67,446 71,208 73,310 62,902 85,116 44,819 53,346 3.98%
-
Tax Rate 0.69% 2.65% 3.32% 2.16% 0.91% 0.99% 1.02% -
Total Cost 43,499 37,436 34,109 40,495 -650 28,162 7,235 34.82%
-
Net Worth 879,843 832,407 815,291 790,475 716,398 592,245 529,329 8.83%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 126,444 81,579 58,405 38,858 52,226 25,647 41,077 20.59%
Div Payout % 187.48% 114.56% 79.67% 61.78% 61.36% 57.22% 77.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 879,843 832,407 815,291 790,475 716,398 592,245 529,329 8.83%
NOSH 728,226 696,925 696,591 687,848 639,641 553,500 529,329 5.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 60.79% 65.54% 68.25% 60.84% 100.77% 61.41% 88.06% -
ROE 7.67% 8.55% 8.99% 7.96% 11.88% 7.57% 10.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.23 15.59 15.42 15.03 13.21 13.19 11.44 4.88%
EPS 9.26 10.22 10.52 9.14 13.31 8.10 10.08 -1.40%
DPS 17.36 11.71 8.40 5.65 8.16 4.63 7.76 14.35%
NAPS 1.2082 1.1944 1.1704 1.1492 1.12 1.07 1.00 3.20%
Adjusted Per Share Value based on latest NOSH - 687,848
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.21 12.94 12.79 12.32 10.06 8.69 7.22 10.58%
EPS 8.03 8.48 8.73 7.49 10.14 5.34 6.35 3.98%
DPS 15.06 9.72 6.96 4.63 6.22 3.05 4.89 20.60%
NAPS 1.0479 0.9914 0.971 0.9415 0.8533 0.7054 0.6305 8.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.38 1.33 1.29 1.15 1.12 0.99 -
P/RPS 9.19 8.85 8.62 8.58 8.71 8.49 8.65 1.01%
P/EPS 15.12 13.51 12.64 14.11 8.64 13.83 9.82 7.45%
EY 6.62 7.40 7.91 7.09 11.57 7.23 10.18 -6.91%
DY 12.40 8.49 6.32 4.38 7.10 4.14 7.84 7.93%
P/NAPS 1.16 1.16 1.14 1.12 1.03 1.05 0.99 2.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 26/02/13 24/02/12 28/02/11 25/02/10 -
Price 1.49 1.40 1.34 1.30 1.21 1.19 0.98 -
P/RPS 9.78 8.98 8.69 8.65 9.16 9.03 8.56 2.24%
P/EPS 16.09 13.70 12.73 14.22 9.09 14.70 9.72 8.75%
EY 6.22 7.30 7.85 7.03 11.00 6.80 10.28 -8.02%
DY 11.65 8.36 6.27 4.35 6.75 3.89 7.92 6.64%
P/NAPS 1.23 1.17 1.14 1.13 1.08 1.11 0.98 3.85%

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