[BSDREIT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 118.98%
YoY- 35.04%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,200 99,556 77,160 49,861 22,161 75,022 55,170 -42.24%
PBT 20,973 305,799 66,910 44,009 20,097 82,075 49,761 -43.75%
Tax 0 0 0 0 0 0 0 -
NP 20,973 305,799 66,910 44,009 20,097 82,075 49,761 -43.75%
-
NP to SH 20,973 305,799 66,910 44,009 20,097 82,075 49,761 -43.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,227 -206,243 10,250 5,852 2,064 -7,053 5,409 -29.10%
-
Net Worth 1,105,038 1,132,421 893,784 895,727 778,438 793,020 761,293 28.16%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 75,227 25,083 25,076 - 55,681 21,174 -
Div Payout % - 24.60% 37.49% 56.98% - 67.84% 42.55% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,105,038 1,132,421 893,784 895,727 778,438 793,020 761,293 28.16%
NOSH 627,934 626,894 627,085 626,908 556,703 556,818 557,234 8.28%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 86.67% 307.16% 86.72% 88.26% 90.69% 109.40% 90.20% -
ROE 1.90% 27.00% 7.49% 4.91% 2.58% 10.35% 6.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.85 15.88 12.30 7.95 3.98 13.47 9.90 -46.69%
EPS 3.34 48.78 10.67 7.02 3.61 14.74 8.93 -48.05%
DPS 0.00 12.00 4.00 4.00 0.00 10.00 3.80 -
NAPS 1.7598 1.8064 1.4253 1.4288 1.3983 1.4242 1.3662 18.36%
Adjusted Per Share Value based on latest NOSH - 627,611
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.86 15.88 12.30 7.95 3.53 11.96 8.80 -42.24%
EPS 3.34 48.76 10.67 7.02 3.20 13.09 7.94 -43.82%
DPS 0.00 12.00 4.00 4.00 0.00 8.88 3.38 -
NAPS 1.7622 1.8058 1.4253 1.4284 1.2413 1.2646 1.214 28.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.81 1.54 1.43 1.45 1.43 1.44 1.35 -
P/RPS 46.97 9.70 11.62 18.23 35.92 10.69 13.64 127.86%
P/EPS 54.19 3.16 13.40 20.66 39.61 9.77 15.12 134.01%
EY 1.85 31.68 7.46 4.84 2.52 10.24 6.61 -57.17%
DY 0.00 7.79 2.80 2.76 0.00 6.94 2.81 -
P/NAPS 1.03 0.85 1.00 1.01 1.02 1.01 0.99 2.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 08/05/12 27/01/12 16/11/11 09/08/11 12/05/11 26/01/11 15/11/10 -
Price 1.80 1.71 1.48 1.42 1.43 1.46 1.41 -
P/RPS 46.71 10.77 12.03 17.85 35.92 10.84 14.24 120.60%
P/EPS 53.89 3.51 13.87 20.23 39.61 9.91 15.79 126.51%
EY 1.86 28.53 7.21 4.94 2.52 10.10 6.33 -55.76%
DY 0.00 7.02 2.70 2.82 0.00 6.85 2.70 -
P/NAPS 1.02 0.95 1.04 0.99 1.02 1.03 1.03 -0.64%

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