[ALAQAR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ALAQAR] AL-AQAR HEALTHCARE REIT
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.89%
YoY- 16.55%
Quarter Report
Latest QR
Upcoming QR
ALAQAR's Result
ALAQAR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 103,839 110,945 108,644 107,419 103,397 84,466 72,981 6.04%
PBT 63,986 67,912 73,148 75,825 64,290 85,895 45,266 5.93%
Tax -546 -466 -1,940 -2,515 -1,388 -779 -447 3.38%
NP 63,440 67,446 71,208 73,310 62,902 85,116 44,819 5.95%
-
NP to SH 63,440 67,446 71,208 73,310 62,902 85,116 44,819 5.95%
-
Tax Rate 0.85% 0.69% 2.65% 3.32% 2.16% 0.91% 0.99% -
Total Cost 40,399 43,499 37,436 34,109 40,495 -650 28,162 6.19%
-
Net Worth 896,082 879,843 832,407 815,291 790,475 716,398 592,245 7.13%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 46,824 126,444 81,579 58,405 38,858 52,226 25,647 10.54%
Div Payout % 73.81% 187.48% 114.56% 79.67% 61.78% 61.36% 57.22% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 896,082 879,843 832,407 815,291 790,475 716,398 592,245 7.13%
NOSH 728,226 728,226 696,925 696,591 687,848 639,641 553,500 4.67%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 61.09% 60.79% 65.54% 68.25% 60.84% 100.77% 61.41% -
ROE 7.08% 7.67% 8.55% 8.99% 7.96% 11.88% 7.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.26 15.23 15.59 15.42 15.03 13.21 13.19 1.30%
EPS 8.71 9.26 10.22 10.52 9.14 13.31 8.10 1.21%
DPS 6.43 17.36 11.71 8.40 5.65 8.16 4.63 5.62%
NAPS 1.2305 1.2082 1.1944 1.1704 1.1492 1.12 1.07 2.35%
Adjusted Per Share Value based on latest NOSH - 696,591
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.35 13.20 12.93 12.78 12.30 10.05 8.68 6.04%
EPS 7.55 8.02 8.47 8.72 7.48 10.13 5.33 5.96%
DPS 5.57 15.04 9.71 6.95 4.62 6.21 3.05 10.54%
NAPS 1.0662 1.0468 0.9904 0.97 0.9405 0.8524 0.7046 7.14%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.57 1.40 1.38 1.33 1.29 1.15 1.12 -
P/RPS 11.01 9.19 8.85 8.62 8.58 8.71 8.49 4.42%
P/EPS 18.02 15.12 13.51 12.64 14.11 8.64 13.83 4.50%
EY 5.55 6.62 7.40 7.91 7.09 11.57 7.23 -4.30%
DY 4.10 12.40 8.49 6.32 4.38 7.10 4.14 -0.16%
P/NAPS 1.28 1.16 1.16 1.14 1.12 1.03 1.05 3.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 25/02/16 27/02/15 28/02/14 26/02/13 24/02/12 28/02/11 -
Price 1.60 1.49 1.40 1.34 1.30 1.21 1.19 -
P/RPS 11.22 9.78 8.98 8.69 8.65 9.16 9.03 3.68%
P/EPS 18.37 16.09 13.70 12.73 14.22 9.09 14.70 3.78%
EY 5.44 6.22 7.30 7.85 7.03 11.00 6.80 -3.64%
DY 4.02 11.65 8.36 6.27 4.35 6.75 3.89 0.54%
P/NAPS 1.30 1.23 1.17 1.14 1.13 1.08 1.11 2.66%

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