[BSDREIT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.36%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,031 51,916 33,612 15,810 67,503 54,195 36,296 56.26%
PBT 83,170 53,835 36,808 20,236 190,148 49,571 33,646 82.51%
Tax 0 0 0 0 0 0 0 -
NP 83,170 53,835 36,808 20,236 190,148 49,571 33,646 82.51%
-
NP to SH 83,170 53,835 36,808 20,236 190,148 49,571 33,646 82.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -12,139 -1,919 -3,196 -4,426 -122,645 4,624 2,650 -
-
Net Worth 732,430 734,686 717,059 721,806 595,721 507,890 490,769 30.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 51,807 20,564 20,547 - 52,211 17,420 17,412 106.45%
Div Payout % 62.29% 38.20% 55.82% - 27.46% 35.14% 51.75% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 732,430 734,686 717,059 721,806 595,721 507,890 490,769 30.49%
NOSH 557,066 557,298 556,853 557,465 473,358 472,104 471,893 11.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 117.09% 103.70% 109.51% 127.99% 281.69% 91.47% 92.70% -
ROE 11.36% 7.33% 5.13% 2.80% 31.92% 9.76% 6.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.75 9.32 6.04 2.84 14.26 11.48 7.69 39.95%
EPS 14.93 9.66 6.61 3.63 40.17 10.50 7.13 63.45%
DPS 9.30 3.69 3.69 0.00 11.03 3.69 3.69 84.88%
NAPS 1.3148 1.3183 1.2877 1.2948 1.2585 1.0758 1.04 16.86%
Adjusted Per Share Value based on latest NOSH - 557,465
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.33 8.28 5.36 2.52 10.76 8.64 5.79 56.25%
EPS 13.26 8.58 5.87 3.23 30.32 7.90 5.37 82.38%
DPS 8.26 3.28 3.28 0.00 8.33 2.78 2.78 106.26%
NAPS 1.168 1.1716 1.1435 1.151 0.95 0.8099 0.7826 30.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.30 1.26 1.17 1.04 0.99 1.10 1.42 -
P/RPS 10.20 13.53 19.38 36.67 6.94 9.58 18.46 -32.59%
P/EPS 8.71 13.04 17.70 28.65 2.46 10.48 19.92 -42.30%
EY 11.48 7.67 5.65 3.49 40.58 9.55 5.02 73.31%
DY 7.15 2.93 3.15 0.00 11.14 3.35 2.60 95.92%
P/NAPS 0.99 0.96 0.91 0.80 0.79 1.02 1.37 -19.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 29/01/10 17/11/09 23/07/09 21/05/09 30/01/09 07/11/08 06/08/08 -
Price 1.37 1.31 1.24 1.12 1.06 1.08 1.15 -
P/RPS 10.74 14.06 20.54 39.49 7.43 9.41 14.95 -19.73%
P/EPS 9.18 13.56 18.76 30.85 2.64 10.29 16.13 -31.25%
EY 10.90 7.37 5.33 3.24 37.90 9.72 6.20 45.51%
DY 6.79 2.82 2.98 0.00 10.41 3.42 3.21 64.55%
P/NAPS 1.04 0.99 0.96 0.86 0.84 1.00 1.11 -4.23%

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