[BSDREIT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
30-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 283.59%
YoY- 281.79%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 51,916 33,612 15,810 67,503 54,195 36,296 18,798 96.72%
PBT 53,835 36,808 20,236 190,148 49,571 33,646 17,314 112.88%
Tax 0 0 0 0 0 0 0 -
NP 53,835 36,808 20,236 190,148 49,571 33,646 17,314 112.88%
-
NP to SH 53,835 36,808 20,236 190,148 49,571 33,646 17,314 112.88%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,919 -3,196 -4,426 -122,645 4,624 2,650 1,484 -
-
Net Worth 734,686 717,059 721,806 595,721 507,890 490,769 471,802 34.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20,564 20,547 - 52,211 17,420 17,412 - -
Div Payout % 38.20% 55.82% - 27.46% 35.14% 51.75% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 734,686 717,059 721,806 595,721 507,890 490,769 471,802 34.31%
NOSH 557,298 556,853 557,465 473,358 472,104 471,893 471,802 11.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 103.70% 109.51% 127.99% 281.69% 91.47% 92.70% 92.11% -
ROE 7.33% 5.13% 2.80% 31.92% 9.76% 6.86% 3.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.32 6.04 2.84 14.26 11.48 7.69 3.98 76.25%
EPS 9.66 6.61 3.63 40.17 10.50 7.13 3.67 90.52%
DPS 3.69 3.69 0.00 11.03 3.69 3.69 0.00 -
NAPS 1.3183 1.2877 1.2948 1.2585 1.0758 1.04 1.00 20.20%
Adjusted Per Share Value based on latest NOSH - 477,503
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.28 5.36 2.52 10.76 8.64 5.79 3.00 96.63%
EPS 8.58 5.87 3.23 30.32 7.90 5.37 2.76 112.85%
DPS 3.28 3.28 0.00 8.33 2.78 2.78 0.00 -
NAPS 1.1716 1.1435 1.151 0.95 0.8099 0.7826 0.7524 34.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.26 1.17 1.04 0.99 1.10 1.42 1.40 -
P/RPS 13.53 19.38 36.67 6.94 9.58 18.46 35.14 -47.04%
P/EPS 13.04 17.70 28.65 2.46 10.48 19.92 38.15 -51.08%
EY 7.67 5.65 3.49 40.58 9.55 5.02 2.62 104.50%
DY 2.93 3.15 0.00 11.14 3.35 2.60 0.00 -
P/NAPS 0.96 0.91 0.80 0.79 1.02 1.37 1.40 -22.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 23/07/09 21/05/09 30/01/09 07/11/08 06/08/08 07/05/08 -
Price 1.31 1.24 1.12 1.06 1.08 1.15 1.40 -
P/RPS 14.06 20.54 39.49 7.43 9.41 14.95 35.14 -45.67%
P/EPS 13.56 18.76 30.85 2.64 10.29 16.13 38.15 -49.79%
EY 7.37 5.33 3.24 37.90 9.72 6.20 2.62 99.14%
DY 2.82 2.98 0.00 10.41 3.42 3.21 0.00 -
P/NAPS 0.99 0.96 0.86 0.84 1.00 1.11 1.40 -20.61%

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