[BSDREIT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.49%
YoY- -56.26%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,170 36,310 18,249 71,031 51,916 33,612 15,810 129.88%
PBT 49,761 32,589 16,644 83,170 53,835 36,808 20,236 82.08%
Tax 0 0 0 0 0 0 0 -
NP 49,761 32,589 16,644 83,170 53,835 36,808 20,236 82.08%
-
NP to SH 49,761 32,589 16,644 83,170 53,835 36,808 20,236 82.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,409 3,721 1,605 -12,139 -1,919 -3,196 -4,426 -
-
Net Worth 761,293 765,033 748,534 732,430 734,686 717,059 721,806 3.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,174 21,168 - 51,807 20,564 20,547 - -
Div Payout % 42.55% 64.96% - 62.29% 38.20% 55.82% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 761,293 765,033 748,534 732,430 734,686 717,059 721,806 3.61%
NOSH 557,234 557,076 556,655 557,066 557,298 556,853 557,465 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 90.20% 89.75% 91.20% 117.09% 103.70% 109.51% 127.99% -
ROE 6.54% 4.26% 2.22% 11.36% 7.33% 5.13% 2.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.90 6.52 3.28 12.75 9.32 6.04 2.84 129.72%
EPS 8.93 5.85 2.99 14.93 9.66 6.61 3.63 82.13%
DPS 3.80 3.80 0.00 9.30 3.69 3.69 0.00 -
NAPS 1.3662 1.3733 1.3447 1.3148 1.3183 1.2877 1.2948 3.63%
Adjusted Per Share Value based on latest NOSH - 557,699
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.80 5.79 2.91 11.33 8.28 5.36 2.52 129.99%
EPS 7.94 5.20 2.65 13.26 8.58 5.87 3.23 82.04%
DPS 3.38 3.38 0.00 8.26 3.28 3.28 0.00 -
NAPS 1.214 1.22 1.1937 1.168 1.1716 1.1435 1.151 3.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.35 1.30 1.34 1.30 1.26 1.17 1.04 -
P/RPS 13.64 19.94 40.87 10.20 13.53 19.38 36.67 -48.24%
P/EPS 15.12 22.22 44.82 8.71 13.04 17.70 28.65 -34.66%
EY 6.61 4.50 2.23 11.48 7.67 5.65 3.49 53.02%
DY 2.81 2.92 0.00 7.15 2.93 3.15 0.00 -
P/NAPS 0.99 0.95 1.00 0.99 0.96 0.91 0.80 15.24%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 13/08/10 21/05/10 29/01/10 17/11/09 23/07/09 21/05/09 -
Price 1.41 1.36 1.27 1.37 1.31 1.24 1.12 -
P/RPS 14.24 20.87 38.74 10.74 14.06 20.54 39.49 -49.30%
P/EPS 15.79 23.25 42.47 9.18 13.56 18.76 30.85 -35.98%
EY 6.33 4.30 2.35 10.90 7.37 5.33 3.24 56.21%
DY 2.70 2.79 0.00 6.79 2.82 2.98 0.00 -
P/NAPS 1.03 0.99 0.94 1.04 0.99 0.96 0.86 12.76%

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