[BSDREIT] QoQ TTM 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- 1.54%

YoY- 215.56%

Quarter Report

Al-Hadharah Boustead REIT-Q1 2009.pdf

Latest QR

Upcoming QR

BSDREIT's Result

BSDREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	71,031	65,224	64,819	64,515	67,503	71,358	69,062	1.88%
YoY %	8.90%	0.62%	0.47%	-4.43%	-5.40%	3.32%	-	-
Horiz. %	102.85%	94.44%	93.86%	93.42%	97.74%	103.32%	100.00%	-
PBT	83,170	194,412	193,310	193,070	190,148	65,541	64,575	18.32%
YoY %	-57.22%	0.57%	0.12%	1.54%	190.12%	1.50%	-	-
Horiz. %	128.80%	301.06%	299.36%	298.99%	294.46%	101.50%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	83,170	194,412	193,310	193,070	190,148	65,541	64,575	18.32%
YoY %	-57.22%	0.57%	0.12%	1.54%	190.12%	1.50%	-	-
Horiz. %	128.80%	301.06%	299.36%	298.99%	294.46%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,170	194,412	193,310	193,070	190,148	65,541	64,575	18.32%
YoY %	-57.22%	0.57%	0.12%	1.54%	190.12%	1.50%	-	-
Horiz. %	128.80%	301.06%	299.36%	298.99%	294.46%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-12,139	-129,188	-128,491	-128,555	-122,645	5,817	4,487	-
YoY %	90.60%	-0.54%	0.05%	-4.82%	-2,208.39%	29.64%	-	-
Horiz. %	-270.54%	-2,879.16%	-2,863.63%	-2,865.05%	-2,733.34%	129.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	733,263	735,957	718,510	721,806	600,938	508,371	490,904	30.57%
YoY %	-0.37%	2.43%	-0.46%	20.11%	18.21%	3.56%	-	-
Horiz. %	149.37%	149.92%	146.36%	147.04%	122.41%	103.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	51,876	55,638	55,638	52,466	52,466	51,503	51,503	0.48%
YoY %	-6.76%	0.00%	6.05%	0.00%	1.87%	0.00%	-	-
Horiz. %	100.72%	108.03%	108.03%	101.87%	101.87%	100.00%	100.00%	-
Div Payout %	62.37%	28.62%	28.78%	27.17%	27.59%	78.58%	79.76%	-
YoY %	117.92%	-0.56%	5.93%	-1.52%	-64.89%	-1.48%	-	-
Horiz. %	78.20%	35.88%	36.08%	34.06%	34.59%	98.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	733,263	735,957	718,510	721,806	600,938	508,371	490,904	30.57%
YoY %	-0.37%	2.43%	-0.46%	20.11%	18.21%	3.56%	-	-
Horiz. %	149.37%	149.92%	146.36%	147.04%	122.41%	103.56%	100.00%	-
NOSH	557,699	558,262	557,979	557,465	477,503	472,551	472,023	11.72%
YoY %	-0.10%	0.05%	0.09%	16.75%	1.05%	0.11%	-	-
Horiz. %	118.15%	118.27%	118.21%	118.10%	101.16%	100.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	117.09%	298.07%	298.23%	299.26%	281.69%	91.85%	93.50%	-
YoY %	-60.72%	-0.05%	-0.34%	6.24%	206.68%	-1.76%	-	-
Horiz. %	125.23%	318.79%	318.96%	320.06%	301.27%	98.24%	100.00%	-
ROE	11.34%	26.42%	26.90%	26.75%	31.64%	12.89%	13.15%	-
YoY %	-57.08%	-1.78%	0.56%	-15.46%	145.46%	-1.98%	-	-
Horiz. %	86.24%	200.91%	204.56%	203.42%	240.61%	98.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	12.74	11.68	11.62	11.57	14.14	15.10	14.63	-8.78%
YoY %	9.08%	0.52%	0.43%	-18.18%	-6.36%	3.21%	-	-
Horiz. %	87.08%	79.84%	79.43%	79.08%	96.65%	103.21%	100.00%	-
EPS	14.91	34.82	34.64	34.63	39.82	13.87	13.68	5.89%
YoY %	-57.18%	0.52%	0.03%	-13.03%	187.09%	1.39%	-	-
Horiz. %	108.99%	254.53%	253.22%	253.14%	291.08%	101.39%	100.00%	-
DPS	9.30	9.97	9.97	9.41	11.03	10.91	10.91	-10.07%
YoY %	-6.72%	0.00%	5.95%	-14.69%	1.10%	0.00%	-	-
Horiz. %	85.24%	91.38%	91.38%	86.25%	101.10%	100.00%	100.00%	-
NAPS	1.3148	1.3183	1.2877	1.2948	1.2585	1.0758	1.04	16.86%
YoY %	-0.27%	2.38%	-0.55%	2.88%	16.98%	3.44%	-	-
Horiz. %	126.42%	126.76%	123.82%	124.50%	121.01%	103.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 557,465
RPS	11.33	10.40	10.34	10.29	10.76	11.38	11.01	1.92%
YoY %	8.94%	0.58%	0.49%	-4.37%	-5.45%	3.36%	-	-
Horiz. %	102.91%	94.46%	93.91%	93.46%	97.73%	103.36%	100.00%	-
EPS	13.26	31.00	30.83	30.79	30.32	10.45	10.30	18.28%
YoY %	-57.23%	0.55%	0.13%	1.55%	190.14%	1.46%	-	-
Horiz. %	128.74%	300.97%	299.32%	298.93%	294.37%	101.46%	100.00%	-
DPS	8.27	8.87	8.87	8.37	8.37	8.21	8.21	0.48%
YoY %	-6.76%	0.00%	5.97%	0.00%	1.95%	0.00%	-	-
Horiz. %	100.73%	108.04%	108.04%	101.95%	101.95%	100.00%	100.00%	-
NAPS	1.1693	1.1736	1.1458	1.151	0.9583	0.8107	0.7828	30.57%
YoY %	-0.37%	2.43%	-0.45%	20.11%	18.21%	3.56%	-	-
Horiz. %	149.37%	149.92%	146.37%	147.04%	122.42%	103.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	10.21	10.78	10.07	8.99	7.00	7.28	9.71	3.39%
YoY %	-5.29%	7.05%	12.01%	28.43%	-3.85%	-25.03%	-	-
Horiz. %	105.15%	111.02%	103.71%	92.58%	72.09%	74.97%	100.00%	-
P/EPS	8.72	3.62	3.38	3.00	2.49	7.93	10.38	-10.93%
YoY %	140.88%	7.10%	12.67%	20.48%	-68.60%	-23.60%	-	-
Horiz. %	84.01%	34.87%	32.56%	28.90%	23.99%	76.40%	100.00%	-
EY	11.47	27.64	29.61	33.30	40.22	12.61	9.63	12.32%
YoY %	-58.50%	-6.65%	-11.08%	-17.21%	218.95%	30.94%	-	-
Horiz. %	119.11%	287.02%	307.48%	345.79%	417.65%	130.94%	100.00%	-
DY	7.15	7.91	8.52	9.05	11.14	9.92	7.68	-4.64%
YoY %	-9.61%	-7.16%	-5.86%	-18.76%	12.30%	29.17%	-	-
Horiz. %	93.10%	102.99%	110.94%	117.84%	145.05%	129.17%	100.00%	-
P/NAPS	0.99	0.96	0.91	0.80	0.79	1.02	1.37	-19.42%
YoY %	3.12%	5.49%	13.75%	1.27%	-22.55%	-25.55%	-	-
Horiz. %	72.26%	70.07%	66.42%	58.39%	57.66%	74.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	10.76	11.21	10.67	9.68	7.50	7.15	7.86	23.21%
YoY %	-4.01%	5.06%	10.23%	29.07%	4.90%	-9.03%	-	-
Horiz. %	136.90%	142.62%	135.75%	123.16%	95.42%	90.97%	100.00%	-
P/EPS	9.19	3.76	3.58	3.23	2.66	7.79	8.41	6.07%
YoY %	144.41%	5.03%	10.84%	21.43%	-65.85%	-7.37%	-	-
Horiz. %	109.27%	44.71%	42.57%	38.41%	31.63%	92.63%	100.00%	-
EY	10.89	26.58	27.94	30.92	37.57	12.84	11.90	-5.72%
YoY %	-59.03%	-4.87%	-9.64%	-17.70%	192.60%	7.90%	-	-
Horiz. %	91.51%	223.36%	234.79%	259.83%	315.71%	107.90%	100.00%	-
DY	6.79	7.61	8.04	8.40	10.41	10.10	9.49	-19.95%
YoY %	-10.78%	-5.35%	-4.29%	-19.31%	3.07%	6.43%	-	-
Horiz. %	71.55%	80.19%	84.72%	88.51%	109.69%	106.43%	100.00%	-
P/NAPS	1.04	0.99	0.96	0.86	0.84	1.00	1.11	-4.23%
YoY %	5.05%	3.12%	11.63%	2.38%	-16.00%	-9.91%	-	-
Horiz. %	93.69%	89.19%	86.49%	77.48%	75.68%	90.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos