[BSDREIT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -65.24%
YoY- 131.63%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 67,503 54,195 36,296 18,798 55,185 27,782 17,457 145.35%
PBT 190,148 49,571 33,646 17,314 49,804 24,452 15,404 430.06%
Tax 0 0 0 0 0 0 0 -
NP 190,148 49,571 33,646 17,314 49,804 24,452 15,404 430.06%
-
NP to SH 190,148 49,571 33,646 17,314 49,804 24,452 15,404 430.06%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -122,645 4,624 2,650 1,484 5,381 3,330 2,053 -
-
Net Worth 595,721 507,890 490,769 471,802 435,349 426,342 400,103 30.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 52,211 17,420 17,412 - 47,496 15,423 14,763 131.23%
Div Payout % 27.46% 35.14% 51.75% - 95.37% 63.08% 95.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 595,721 507,890 490,769 471,802 435,349 426,342 400,103 30.23%
NOSH 473,358 472,104 471,893 471,802 435,349 417,982 400,103 11.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 281.69% 91.47% 92.70% 92.11% 90.25% 88.01% 88.24% -
ROE 31.92% 9.76% 6.86% 3.67% 11.44% 5.74% 3.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.26 11.48 7.69 3.98 12.68 6.65 4.36 119.54%
EPS 40.17 10.50 7.13 3.67 11.44 5.85 3.85 374.10%
DPS 11.03 3.69 3.69 0.00 10.91 3.69 3.69 106.81%
NAPS 1.2585 1.0758 1.04 1.00 1.00 1.02 1.00 16.48%
Adjusted Per Share Value based on latest NOSH - 471,802
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.76 8.64 5.79 3.00 8.80 4.43 2.78 145.50%
EPS 30.32 7.90 5.37 2.76 7.94 3.90 2.46 429.53%
DPS 8.33 2.78 2.78 0.00 7.57 2.46 2.35 131.58%
NAPS 0.95 0.8099 0.7826 0.7524 0.6942 0.6799 0.638 30.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.99 1.10 1.42 1.40 1.41 1.26 1.33 -
P/RPS 6.94 9.58 18.46 35.14 11.12 18.96 30.48 -62.54%
P/EPS 2.46 10.48 19.92 38.15 12.33 21.54 34.55 -82.68%
EY 40.58 9.55 5.02 2.62 8.11 4.64 2.89 477.38%
DY 11.14 3.35 2.60 0.00 7.74 2.93 2.77 151.82%
P/NAPS 0.79 1.02 1.37 1.40 1.41 1.24 1.33 -29.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/01/09 07/11/08 06/08/08 07/05/08 29/01/08 05/10/07 27/07/07 -
Price 1.06 1.08 1.15 1.40 1.40 1.22 1.34 -
P/RPS 7.43 9.41 14.95 35.14 11.04 18.36 30.71 -61.00%
P/EPS 2.64 10.29 16.13 38.15 12.24 20.85 34.81 -81.94%
EY 37.90 9.72 6.20 2.62 8.17 4.80 2.87 454.33%
DY 10.41 3.42 3.21 0.00 7.79 3.02 2.75 141.91%
P/NAPS 0.84 1.00 1.11 1.40 1.40 1.20 1.34 -26.65%

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