Al Akaria’s net profit drops 41% in FY16

18/01/2017 Argaam Exclusive

View other reports

Share Price

19.24
0.10 0.52 %

Saudi Real Estate Co. (ALAKARIA)

 

Saudi Real Estate Co. (Al Akaria) reported a net profit of SAR 86.48 million for the fiscal year 2016, a 41.4 percent slump year-on-year (YoY), due to higher financing fees reaching SAR 74.6 million.



Financials (M)

Item 2015 2016 Change‬
Revenues 278.89 314.47 12.8 %
Gross Income 194.92 216.40 11.0 %
Operating Income 165.73 162.62 (1.9 %)
Net Income 147.63 73.68 (50.1 %)
Average Shares 276.53 276.53 -
EPS (Riyals) 0.53 0.27 (50.1 %)

Net profit for the fourth quarter declined 11.32 percent YoY to SAR 26.09 million, on the back of higher financing fees amounting to SAR 12.3 million.

 

Meanwhile, the real estate developer’s Q4 2016 net profit jumped 31.5 percent quarter-on-quarter. 



Current Quarter Comparison (M)

Compared With The
Item Q4 2015 Q4 2016 Change‬
Revenues 72.30 89.52 23.8 %
Gross Income 52.38 66.52 27.0 %
Operating Income 42.02 49.11 16.9 %
Net Income 29.42 (21.76) (174.0 %)
Average Shares 276.53 276.53 -
EPS (Riyals) 0.11 (0.08) (174.0 %)


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2007 35.68 (21.9 %) 22.20 (27.9 %) 31.36 4.1 % 0.11
Q2 2007 55.21 16.7 % 32.73 26.4 % 31.44 41.4 % 0.11
Q3 2007 63.89 81.8 % 46.99 159.6 % 45.15 185.9 % 0.16
Q4 2007 87.91 163.4 % 44.96 44.1 % 64.77 41.0 % 0.23
Q1 2008 47.66 33.6 % 29.26 31.8 % 28.39 (9.5 %) 0.10
Q2 2008 91.37 65.5 % 46.16 41.0 % 44.92 42.9 % 0.16
Q3 2008 42.47 (33.5 %) 25.69 (45.3 %) 31.42 (30.4 %) 0.11
Q4 2008 43.53 (50.5 %) 25.98 (42.2 %) 12.31 (81.0 %) 0.04
Q1 2009 43.92 (7.8 %) 30.13 3.0 % 31.02 9.3 % 0.11
Q2 2009 42.00 (54.0 %) 25.27 (45.3 %) 21.22 (52.8 %) 0.08
Q3 2009 41.87 (1.4 %) 24.89 (3.1 %) 19.80 (37.0 %) 0.07
Q4 2009 43.43 (0.2 %) 28.11 8.2 % 20.58 67.2 % 0.07
Q1 2010 50.04 13.9 % 33.22 10.3 % 30.68 (1.1 %) 0.11
Q2 2010 45.11 7.4 % 24.80 (1.8 %) 2.60 (87.8 %) 0.01
Q3 2010 58.86 40.6 % 38.27 53.8 % 33.05 66.9 % 0.12
Q4 2010 278.15 540.4 % 167.46 495.7 % 116.81 467.6 % 0.42
Q1 2011 69.62 39.1 % 45.22 36.1 % 30.16 (1.7 %) 0.11
Q2 2011 59.10 31.0 % 39.59 59.6 % 25.14 868.0 % 0.09
Q3 2011 59.12 0.5 % 38.06 (0.6 %) 33.80 2.3 % 0.12
Q4 2011 76.82 (72.4 %) 56.95 (66.0 %) 60.62 (48.1 %) 0.22
Q1 2012 60.60 (13.0 %) 42.03 (7.1 %) 38.18 26.6 % 0.14
Q2 2012 60.49 2.3 % 40.11 1.3 % 37.16 47.8 % 0.13
Q3 2012 141.32 139.0 % 52.31 37.4 % 47.24 39.8 % 0.17
Q4 2012 62.87 (18.2 %) 43.88 (22.9 %) 56.76 (6.4 %) 0.21
Q1 2013 63.21 4.3 % 45.69 8.7 % 42.15 10.4 % 0.15
Q2 2013 62.73 3.7 % 41.47 3.4 % 19.27 (48.2 %) 0.07
Q3 2013 67.11 (52.5 %) 46.80 (10.5 %) 36.21 (23.3 %) 0.13
Q4 2013 65.77 4.6 % 47.44 8.1 % 58.39 2.9 % 0.21
Q1 2014 63.76 0.9 % 43.68 (4.4 %) 37.47 (11.1 %) 0.14
Q2 2014 64.88 3.4 % 45.30 9.2 % 48.03 149.3 % 0.17
Q3 2014 68.08 1.5 % 46.94 0.3 % 61.27 69.2 % 0.22
Q4 2014 144.51 119.7 % 117.48 147.6 % 132.20 126.4 % 0.48
Q1 2015 67.20 5.4 % 46.39 6.2 % 43.12 15.1 % 0.16
Q2 2015 68.49 5.6 % 46.06 1.7 % 36.72 (23.5 %) 0.13
Q3 2015 70.90 4.1 % 50.09 6.7 % 38.37 (37.4 %) 0.14
Q4 2015 72.30 (50.0 %) 52.38 (55.4 %) 29.42 (77.7 %) 0.11
Q1 2016 72.63 8.1 % 50.41 8.7 % 25.59 (40.7 %) 0.09
Q2 2016 74.65 9.0 % 50.42 9.5 % 42.75 16.4 % 0.15
Q3 2016 77.67 9.5 % 48.99 (2.2 %) 36.19 (5.7 %) 0.13
Q4 2016 89.52 23.8 % 66.52 27.0 % (21.76) (174.0 %) (0.08)
2016 314.47 12.8 % 216.40 11.0 % 73.68 (50.1 %) 0.27

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2007 64.28 % 55.77 % 76.13 %
Q2 2007 65.38 % 55.50 % 78.13 %
Q3 2007 70.75 % 61.36 % 81.79 %
Q4 2007 60.52 % 62.19 % 71.17 %
Q1 2008 60.45 % 61.31 % 66.65 %
Q2 2008 57.55 % 59.09 % 63.00 %
Q3 2008 54.22 % 55.82 % 62.91 %
Q4 2008 56.48 % 57.89 % 52.01 %
Q1 2009 57.82 % 60.15 % 54.08 %
Q2 2009 62.28 % 64.53 % 55.82 %
Q3 2009 62.03 % 64.75 % 49.24 %
Q4 2009 63.31 % 64.85 % 54.09 %
Q1 2010 62.87 % 65.29 % 52.04 %
Q2 2010 61.53 % 65.15 % 53.53 %
Q3 2010 63.01 % 65.94 % 55.63 %
Q4 2010 61.03 % 62.92 % 51.06 %
Q1 2011 61.05 % 61.89 % 50.48 %
Q2 2011 62.39 % 62.99 % 50.81 %
Q3 2011 62.30 % 63.34 % 50.95 %
Q4 2011 67.94 % 70.67 % 62.96 %
Q1 2012 69.09 % 70.46 % 65.22 %
Q2 2012 68.92 % 68.62 % 66.05 %
Q3 2012 56.42 % 54.34 % 54.01 %
Q4 2012 54.82 % 58.00 % 55.13 %
Q1 2013 55.50 % 60.86 % 55.91 %
Q2 2013 55.53 % 62.16 % 55.46 %
Q3 2013 69.48 % 80.40 % 69.53 %
Q4 2013 70.08 % 74.74 % 69.38 %
Q1 2014 69.17 % 72.93 % 67.43 %
Q2 2014 70.06 % 72.62 % 71.12 %
Q3 2014 69.85 % 71.83 % 78.16 %
Q4 2014 74.26 % 75.43 % 81.75 %
Q1 2015 74.30 % 75.34 % 82.57 %
Q2 2015 73.75 % 75.55 % 78.47 %
Q3 2015 74.06 % 75.76 % 71.32 %
Q4 2015 69.89 % 70.12 % 52.93 %
Q1 2016 69.97 % 70.35 % 45.76 %
Q2 2016 69.98 % 68.25 % 47.95 %
Q3 2016 68.02 % 62.69 % 46.12 %
Q4 2016 68.79 % 63.62 % 24.33 %
2016 68.81 % 63.64 % 21.44 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2007 276.53 0.42 0.42 10.97
Q2 2007 276.53 0.45 0.45 10.74
Q3 2007 276.53 0.56 0.56 11.03
Q4 2007 276.53 0.62 0.62 11.28
Q1 2008 276.53 0.61 0.61 11.36
Q2 2008 276.53 0.66 0.66 11.12
Q3 2008 276.53 0.61 0.61 11.12
Q4 2008 276.53 0.42 0.42 11.12
Q1 2009 276.53 0.43 0.43 11.22
Q2 2009 276.53 0.35 0.35 10.89
Q3 2009 276.53 0.31 0.31 10.99
Q4 2009 276.53 0.33 0.33 11.09
Q1 2010 276.53 0.33 0.33 11.23
Q2 2010 276.53 0.27 0.35 10.97
Q3 2010 276.53 0.31 0.40 11.11
Q4 2010 276.53 0.66 0.80 11.58
Q1 2011 276.53 0.66 0.82 11.70
Q2 2011 276.53 0.74 0.86 11.25
Q3 2011 276.53 0.74 0.86 11.35
Q4 2011 276.53 0.54 0.60 11.48
Q1 2012 276.53 0.57 0.60 11.88
Q2 2012 276.53 0.61 0.61 11.57
Q3 2012 276.53 0.66 0.66 11.80
Q4 2012 276.53 0.65 0.65 11.73
Q1 2013 276.53 0.66 0.66 11.90
Q2 2013 276.53 0.60 0.66 11.77
Q3 2013 276.53 0.56 0.64 11.72
Q4 2013 276.53 0.56 0.65 11.95
Q1 2014 276.53 0.55 0.63 11.92
Q2 2014 276.53 0.65 0.67 12.14
Q3 2014 276.53 0.74 0.74 12.20
Q4 2014 276.53 1.01 1.01 12.51
Q1 2015 276.53 1.03 1.03 12.44
Q2 2015 276.53 0.99 0.99 12.50
Q3 2015 276.53 0.91 0.91 12.33
Q4 2015 276.53 0.53 0.53 12.39
Q1 2016 276.53 0.47 0.47 12.54
Q2 2016 276.53 0.49 0.50 12.58
Q3 2016 276.53 0.48 0.50 12.10
Q4 2016 276.53 0.30 0.28 12.68

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2007 53.28 53.28 2.03
Q2 2007 42.47 42.47 1.78
Q3 2007 42.57 42.57 2.15
Q4 2007 48.30 48.30 2.67
Q1 2008 42.91 42.91 2.32
Q2 2008 38.87 38.87 2.32
Q3 2008 27.27 27.27 1.50
Q4 2008 27.39 27.39 1.04
Q1 2009 26.33 26.33 1.02
Q2 2009 40.63 40.63 1.29
Q3 2009 52.28 52.28 1.45
Q4 2009 45.33 45.33 1.37
Q1 2010 45.67 45.67 1.36
Q2 2010 52.49 40.03 1.27
Q3 2010 47.00 37.19 1.33
Q4 2010 23.28 19.32 1.33
Q1 2011 21.74 17.41 1.23
Q2 2011 19.01 16.48 1.25
Q3 2011 17.91 15.53 1.17
Q4 2011 28.48 25.59 1.34
Q1 2012 30.74 29.08 1.48
Q2 2012 23.93 23.93 1.27
Q3 2012 22.56 22.56 1.27
Q4 2012 29.58 29.58 1.63
Q1 2013 30.27 30.27 1.69
Q2 2013 30.99 28.00 1.57
Q3 2013 33.41 28.99 1.59
Q4 2013 36.09 31.35 1.70
Q1 2014 38.39 33.22 1.76
Q2 2014 38.09 36.89 2.04
Q3 2014 37.81 37.81 2.30
Q4 2014 19.50 19.50 1.57
Q1 2015 20.38 20.38 1.69
Q2 2015 22.11 22.11 1.75
Q3 2015 15.10 15.10 1.11
Q4 2015 25.33 25.33 1.09
Q1 2016 23.14 23.14 0.87
Q2 2016 25.82 25.24 1.01
Q3 2016 21.58 21.08 0.86
Q4 2016 52.38 56.66 1.24

Business Segments (Million)

Compared With The
Period Residential sector The commercial sector Rents Other real estate revenues Maintenance revenues Sale of Land Amana Project
Q1 2007 - - 34.86 0.11 0.54 - 0.17
Q2 2007 - - 36.18 - 0.73 18.03 0.27
Q1 2008 - - 42.25 - - 5.40 -
Q2 2008 - - 41.83 - - 49.54 -
Q3 2008 - - 41.81 - - 0.66 -
Q4 2008 - - 36.45 0.52 5.38 1.19 -
Q1 2009 - - 42.57 0.66 0.68 - -
Q1 2010 - - 48.72 0.22 1.09 - -
Q2 2010 - - 43.43 0.63 1.05 - -
Q3 2010 - - 57.54 2.61 (1.29) - -
Q4 2010 - - 54.75 0.31 0.17 222.91 -
Q1 2011 - - 57.26 0.22 0.63 11.51 -
Q2 2011 - - 58.53 - 0.57 - -
Q3 2011 - - 58.37 0.36 0.40 - -
Q4 2011 - - 59.28 - 0.24 17.50 -
Q1 2012 - - 59.99 - 0.60 - -
Q2 2012 - - 59.94 0.01 0.54 - -
Q3 2012 - - 60.76 0.01 0.57 79.99 -
Q4 2012 - - 62.28 0.01 0.58 - -
Q1 2013 - - 62.66 0.01 0.54 - -
Q2 2013 - - 62.21 0.12 0.41 - -
Q3 2013 - - 66.81 0.01 0.30 - -
Q4 2013 - - 65.17 0.14 0.46 - -
Q1 2014 - - 63.23 0.02 0.51 - -
Q2 2014 - - 64.47 0.01 0.40 - -
Q3 2014 - - 67.32 0.28 0.49 - -
Q4 2014 - - 67.06 - 0.56 77.15 -
Q1 2015 - - 66.68 0.02 0.51 - -
Q4 2016 113.91 (24.39) - - - - -

Analysts Estimates (Million)

Item Q4 2016 (e) Q4 2016 (a) Change‬
Average 25.00 (21.76) (187.0 %)

Estimates vs Actual (Million)

Item Q4 2016 (e) Q4 2016 (a) Change
SNB Capital 25.00 (21.76) (187.0) %

Current
Market Cap (M Riyal) 7,215.00
Enterprise Value (EV) (M) 9,565.63
Shares Outstanding ((M)) 375.00
EPS ( Riyal) (TTM) 0.16
Book Value (BV) ( Riyal) 12.74
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) More than 100
P/E (TTM) More than 100
Price/book 1.51
Return on Average Assets (%) (TTM) 0.7
Return on Average Equity (%) (TTM) 1.3

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.