[BSDREIT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.33%
YoY- 102.73%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,612 15,810 67,503 54,195 36,296 18,798 55,185 -28.16%
PBT 36,808 20,236 190,148 49,571 33,646 17,314 49,804 -18.27%
Tax 0 0 0 0 0 0 0 -
NP 36,808 20,236 190,148 49,571 33,646 17,314 49,804 -18.27%
-
NP to SH 36,808 20,236 190,148 49,571 33,646 17,314 49,804 -18.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -3,196 -4,426 -122,645 4,624 2,650 1,484 5,381 -
-
Net Worth 717,059 721,806 595,721 507,890 490,769 471,802 435,349 39.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 20,547 - 52,211 17,420 17,412 - 47,496 -42.82%
Div Payout % 55.82% - 27.46% 35.14% 51.75% - 95.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 717,059 721,806 595,721 507,890 490,769 471,802 435,349 39.51%
NOSH 556,853 557,465 473,358 472,104 471,893 471,802 435,349 17.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 109.51% 127.99% 281.69% 91.47% 92.70% 92.11% 90.25% -
ROE 5.13% 2.80% 31.92% 9.76% 6.86% 3.67% 11.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.04 2.84 14.26 11.48 7.69 3.98 12.68 -39.03%
EPS 6.61 3.63 40.17 10.50 7.13 3.67 11.44 -30.65%
DPS 3.69 0.00 11.03 3.69 3.69 0.00 10.91 -51.48%
NAPS 1.2877 1.2948 1.2585 1.0758 1.04 1.00 1.00 18.37%
Adjusted Per Share Value based on latest NOSH - 472,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.36 2.52 10.76 8.64 5.79 3.00 8.80 -28.16%
EPS 5.87 3.23 30.32 7.90 5.37 2.76 7.94 -18.25%
DPS 3.28 0.00 8.33 2.78 2.78 0.00 7.57 -42.76%
NAPS 1.1435 1.151 0.95 0.8099 0.7826 0.7524 0.6942 39.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 1.04 0.99 1.10 1.42 1.40 1.41 -
P/RPS 19.38 36.67 6.94 9.58 18.46 35.14 11.12 44.87%
P/EPS 17.70 28.65 2.46 10.48 19.92 38.15 12.33 27.28%
EY 5.65 3.49 40.58 9.55 5.02 2.62 8.11 -21.43%
DY 3.15 0.00 11.14 3.35 2.60 0.00 7.74 -45.11%
P/NAPS 0.91 0.80 0.79 1.02 1.37 1.40 1.41 -25.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 23/07/09 21/05/09 30/01/09 07/11/08 06/08/08 07/05/08 29/01/08 -
Price 1.24 1.12 1.06 1.08 1.15 1.40 1.40 -
P/RPS 20.54 39.49 7.43 9.41 14.95 35.14 11.04 51.32%
P/EPS 18.76 30.85 2.64 10.29 16.13 38.15 12.24 32.96%
EY 5.33 3.24 37.90 9.72 6.20 2.62 8.17 -24.79%
DY 2.98 0.00 10.41 3.42 3.21 0.00 7.79 -47.33%
P/NAPS 0.96 0.86 0.84 1.00 1.11 1.40 1.40 -22.25%

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