[BSDREIT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 103.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,195 36,296 18,798 55,185 27,782 17,457 8,729 236.68%
PBT 49,571 33,646 17,314 49,804 24,452 15,404 7,475 251.76%
Tax 0 0 0 0 0 0 0 -
NP 49,571 33,646 17,314 49,804 24,452 15,404 7,475 251.76%
-
NP to SH 49,571 33,646 17,314 49,804 24,452 15,404 7,475 251.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,624 2,650 1,484 5,381 3,330 2,053 1,254 138.11%
-
Net Worth 507,890 490,769 471,802 435,349 426,342 400,103 407,727 15.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 17,420 17,412 - 47,496 15,423 14,763 - -
Div Payout % 35.14% 51.75% - 95.37% 63.08% 95.84% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 507,890 490,769 471,802 435,349 426,342 400,103 407,727 15.72%
NOSH 472,104 471,893 471,802 435,349 417,982 400,103 399,732 11.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 91.47% 92.70% 92.11% 90.25% 88.01% 88.24% 85.63% -
ROE 9.76% 6.86% 3.67% 11.44% 5.74% 3.85% 1.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.48 7.69 3.98 12.68 6.65 4.36 2.18 201.77%
EPS 10.50 7.13 3.67 11.44 5.85 3.85 1.87 214.91%
DPS 3.69 3.69 0.00 10.91 3.69 3.69 0.00 -
NAPS 1.0758 1.04 1.00 1.00 1.02 1.00 1.02 3.60%
Adjusted Per Share Value based on latest NOSH - 472,104
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.64 5.79 3.00 8.80 4.43 2.78 1.39 236.94%
EPS 7.90 5.37 2.76 7.94 3.90 2.46 1.19 252.01%
DPS 2.78 2.78 0.00 7.57 2.46 2.35 0.00 -
NAPS 0.8099 0.7826 0.7524 0.6942 0.6799 0.638 0.6502 15.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.10 1.42 1.40 1.41 1.26 1.33 1.20 -
P/RPS 9.58 18.46 35.14 11.12 18.96 30.48 54.95 -68.69%
P/EPS 10.48 19.92 38.15 12.33 21.54 34.55 64.17 -70.02%
EY 9.55 5.02 2.62 8.11 4.64 2.89 1.56 233.54%
DY 3.35 2.60 0.00 7.74 2.93 2.77 0.00 -
P/NAPS 1.02 1.37 1.40 1.41 1.24 1.33 1.18 -9.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 06/08/08 07/05/08 29/01/08 05/10/07 27/07/07 11/05/07 -
Price 1.08 1.15 1.40 1.40 1.22 1.34 1.22 -
P/RPS 9.41 14.95 35.14 11.04 18.36 30.71 55.87 -69.40%
P/EPS 10.29 16.13 38.15 12.24 20.85 34.81 65.24 -70.70%
EY 9.72 6.20 2.62 8.17 4.80 2.87 1.53 241.86%
DY 3.42 3.21 0.00 7.79 3.02 2.75 0.00 -
P/NAPS 1.00 1.11 1.40 1.40 1.20 1.34 1.20 -11.41%

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