[BSDREIT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.05%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 17,252 90,500 73,599 48,799 24,200 99,556 77,160 -63.12%
PBT 13,868 91,620 63,737 43,425 20,973 305,799 66,910 -64.94%
Tax 0 0 0 0 0 0 0 -
NP 13,868 91,620 63,737 43,425 20,973 305,799 66,910 -64.94%
-
NP to SH 13,868 91,620 63,737 43,425 20,973 305,799 66,910 -64.94%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,384 -1,120 9,862 5,374 3,227 -206,243 10,250 -52.19%
-
Net Worth 1,126,131 1,146,033 1,117,434 1,125,164 1,105,038 1,132,421 893,784 16.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 62,710 28,202 28,198 - 75,227 25,083 -
Div Payout % - 68.45% 44.25% 64.94% - 24.60% 37.49% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,126,131 1,146,033 1,117,434 1,125,164 1,105,038 1,132,421 893,784 16.63%
NOSH 627,511 627,104 626,715 626,623 627,934 626,894 627,085 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 80.38% 101.24% 86.60% 88.99% 86.67% 307.16% 86.72% -
ROE 1.23% 7.99% 5.70% 3.86% 1.90% 27.00% 7.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.75 14.43 11.74 7.79 3.85 15.88 12.30 -63.12%
EPS 2.21 14.61 10.17 6.93 3.34 48.78 10.67 -64.95%
DPS 0.00 10.00 4.50 4.50 0.00 12.00 4.00 -
NAPS 1.7946 1.8275 1.783 1.7956 1.7598 1.8064 1.4253 16.58%
Adjusted Per Share Value based on latest NOSH - 625,403
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.75 14.43 11.74 7.78 3.86 15.88 12.30 -63.12%
EPS 2.21 14.61 10.16 6.92 3.34 48.76 10.67 -64.95%
DPS 0.00 10.00 4.50 4.50 0.00 12.00 4.00 -
NAPS 1.7958 1.8275 1.7819 1.7943 1.7622 1.8058 1.4253 16.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.85 1.83 2.01 1.79 1.81 1.54 1.43 -
P/RPS 67.29 12.68 17.12 22.99 46.97 9.70 11.62 222.13%
P/EPS 83.71 12.53 19.76 25.83 54.19 3.16 13.40 238.81%
EY 1.19 7.98 5.06 3.87 1.85 31.68 7.46 -70.55%
DY 0.00 5.46 2.24 2.51 0.00 7.79 2.80 -
P/NAPS 1.03 1.00 1.13 1.00 1.03 0.85 1.00 1.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 30/01/13 22/11/12 15/08/12 08/05/12 27/01/12 16/11/11 -
Price 1.85 1.93 1.95 2.11 1.80 1.71 1.48 -
P/RPS 67.29 13.37 16.60 27.09 46.71 10.77 12.03 214.77%
P/EPS 83.71 13.21 19.17 30.45 53.89 3.51 13.87 231.12%
EY 1.19 7.57 5.22 3.28 1.86 28.53 7.21 -69.87%
DY 0.00 5.18 2.31 2.13 0.00 7.02 2.70 -
P/NAPS 1.03 1.06 1.09 1.18 1.02 0.95 1.04 -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