[BSDREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 46.77%
YoY- -4.74%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 34,636 17,252 90,500 73,599 48,799 24,200 99,556 -50.56%
PBT 28,637 13,868 91,620 63,737 43,425 20,973 305,799 -79.40%
Tax 0 0 0 0 0 0 0 -
NP 28,637 13,868 91,620 63,737 43,425 20,973 305,799 -79.40%
-
NP to SH 28,637 13,868 91,620 63,737 43,425 20,973 305,799 -79.40%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,999 3,384 -1,120 9,862 5,374 3,227 -206,243 -
-
Net Worth 1,139,338 1,126,131 1,146,033 1,117,434 1,125,164 1,105,038 1,132,421 0.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 25,065 - 62,710 28,202 28,198 - 75,227 -51.97%
Div Payout % 87.53% - 68.45% 44.25% 64.94% - 24.60% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,139,338 1,126,131 1,146,033 1,117,434 1,125,164 1,105,038 1,132,421 0.40%
NOSH 626,630 627,511 627,104 626,715 626,623 627,934 626,894 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 82.68% 80.38% 101.24% 86.60% 88.99% 86.67% 307.16% -
ROE 2.51% 1.23% 7.99% 5.70% 3.86% 1.90% 27.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.53 2.75 14.43 11.74 7.79 3.85 15.88 -50.53%
EPS 4.57 2.21 14.61 10.17 6.93 3.34 48.78 -79.40%
DPS 4.00 0.00 10.00 4.50 4.50 0.00 12.00 -51.95%
NAPS 1.8182 1.7946 1.8275 1.783 1.7956 1.7598 1.8064 0.43%
Adjusted Per Share Value based on latest NOSH - 626,913
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.52 2.75 14.43 11.74 7.78 3.86 15.88 -50.59%
EPS 4.57 2.21 14.61 10.16 6.92 3.34 48.76 -79.39%
DPS 4.00 0.00 10.00 4.50 4.50 0.00 12.00 -51.95%
NAPS 1.8169 1.7958 1.8275 1.7819 1.7943 1.7622 1.8058 0.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.85 1.85 1.83 2.01 1.79 1.81 1.54 -
P/RPS 33.47 67.29 12.68 17.12 22.99 46.97 9.70 128.51%
P/EPS 40.48 83.71 12.53 19.76 25.83 54.19 3.16 448.33%
EY 2.47 1.19 7.98 5.06 3.87 1.85 31.68 -81.77%
DY 2.16 0.00 5.46 2.24 2.51 0.00 7.79 -57.51%
P/NAPS 1.02 1.03 1.00 1.13 1.00 1.03 0.85 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/07/13 23/05/13 30/01/13 22/11/12 15/08/12 08/05/12 27/01/12 -
Price 2.01 1.85 1.93 1.95 2.11 1.80 1.71 -
P/RPS 36.36 67.29 13.37 16.60 27.09 46.71 10.77 125.21%
P/EPS 43.98 83.71 13.21 19.17 30.45 53.89 3.51 440.29%
EY 2.27 1.19 7.57 5.22 3.28 1.86 28.53 -81.52%
DY 1.99 0.00 5.18 2.31 2.13 0.00 7.02 -56.88%
P/NAPS 1.11 1.03 1.06 1.09 1.18 1.02 0.95 10.94%

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