[BSDREIT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 39.06%
YoY- 131.63%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 67,503 72,260 72,592 75,192 55,185 37,042 34,914 54.88%
PBT 190,148 66,094 67,292 69,256 49,804 32,602 30,808 234.62%
Tax 0 0 0 0 0 0 0 -
NP 190,148 66,094 67,292 69,256 49,804 32,602 30,808 234.62%
-
NP to SH 190,148 66,094 67,292 69,256 49,804 32,602 30,808 234.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -122,645 6,165 5,300 5,936 5,381 4,440 4,106 -
-
Net Worth 595,721 507,890 490,769 471,802 435,349 426,342 400,103 30.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 52,211 23,227 34,825 - 47,496 20,564 29,527 45.97%
Div Payout % 27.46% 35.14% 51.75% - 95.37% 63.08% 95.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 595,721 507,890 490,769 471,802 435,349 426,342 400,103 30.23%
NOSH 473,358 472,104 471,893 471,802 435,349 417,982 400,103 11.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 281.69% 91.47% 92.70% 92.11% 90.25% 88.01% 88.24% -
ROE 31.92% 13.01% 13.71% 14.68% 11.44% 7.65% 7.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.26 15.31 15.38 15.94 12.68 8.86 8.73 38.49%
EPS 40.17 14.00 14.26 14.68 11.44 7.80 7.70 199.29%
DPS 11.03 4.92 7.38 0.00 10.91 4.92 7.38 30.56%
NAPS 1.2585 1.0758 1.04 1.00 1.00 1.02 1.00 16.48%
Adjusted Per Share Value based on latest NOSH - 471,802
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.76 11.52 11.58 11.99 8.80 5.91 5.57 54.80%
EPS 30.32 10.54 10.73 11.04 7.94 5.20 4.91 234.73%
DPS 8.33 3.70 5.55 0.00 7.57 3.28 4.71 45.99%
NAPS 0.95 0.8099 0.7826 0.7524 0.6942 0.6799 0.638 30.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.99 1.10 1.42 1.40 1.41 1.26 1.33 -
P/RPS 6.94 7.19 9.23 8.78 11.12 14.22 15.24 -40.66%
P/EPS 2.46 7.86 9.96 9.54 12.33 16.15 17.27 -72.56%
EY 40.58 12.73 10.04 10.49 8.11 6.19 5.79 264.07%
DY 11.14 4.47 5.20 0.00 7.74 3.90 5.55 58.78%
P/NAPS 0.79 1.02 1.37 1.40 1.41 1.24 1.33 -29.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/01/09 07/11/08 06/08/08 07/05/08 29/01/08 05/10/07 27/07/07 -
Price 1.06 1.08 1.15 1.40 1.40 1.22 1.34 -
P/RPS 7.43 7.06 7.48 8.78 11.04 13.77 15.36 -38.24%
P/EPS 2.64 7.71 8.06 9.54 12.24 15.64 17.40 -71.38%
EY 37.90 12.96 12.40 10.49 8.17 6.39 5.75 249.54%
DY 10.41 4.56 6.42 0.00 7.79 4.03 5.51 52.53%
P/NAPS 0.84 1.00 1.11 1.40 1.40 1.20 1.34 -26.65%

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