[BSDREIT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -39.45%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 69,008 96,800 88,644 72,996 63,240 75,192 34,916 12.01%
PBT 55,472 83,892 80,388 66,576 80,944 69,256 29,900 10.83%
Tax 0 0 0 0 0 0 0 -
NP 55,472 83,892 80,388 66,576 80,944 69,256 29,900 10.83%
-
NP to SH 55,472 83,892 80,388 66,576 80,944 69,256 29,900 10.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,536 12,908 8,256 6,420 -17,704 5,936 5,016 17.97%
-
Net Worth 1,126,131 1,105,038 778,438 748,534 721,806 471,802 407,727 18.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,126,131 1,105,038 778,438 748,534 721,806 471,802 407,727 18.43%
NOSH 627,511 627,934 556,703 556,655 557,465 471,802 399,732 7.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 80.38% 86.67% 90.69% 91.20% 127.99% 92.11% 85.63% -
ROE 4.93% 7.59% 10.33% 8.89% 11.21% 14.68% 7.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.00 15.42 15.92 13.11 11.34 15.94 8.73 3.92%
EPS 8.84 13.36 14.44 11.96 14.52 14.68 7.48 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7946 1.7598 1.3983 1.3447 1.2948 1.00 1.02 9.86%
Adjusted Per Share Value based on latest NOSH - 627,511
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.00 15.44 14.14 11.64 10.08 11.99 5.57 11.99%
EPS 8.85 13.38 12.82 10.62 12.91 11.04 4.77 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7958 1.7622 1.2413 1.1937 1.151 0.7524 0.6502 18.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.85 1.81 1.43 1.34 1.04 1.40 1.20 -
P/RPS 16.82 11.74 8.98 10.22 9.17 8.78 13.74 3.42%
P/EPS 20.93 13.55 9.90 11.20 7.16 9.54 16.04 4.53%
EY 4.78 7.38 10.10 8.93 13.96 10.49 6.23 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.02 1.00 0.80 1.40 1.18 -2.23%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 08/05/12 12/05/11 21/05/10 21/05/09 07/05/08 11/05/07 -
Price 1.85 1.80 1.43 1.27 1.12 1.40 1.22 -
P/RPS 16.82 11.68 8.98 9.68 9.87 8.78 13.97 3.13%
P/EPS 20.93 13.47 9.90 10.62 7.71 9.54 16.31 4.24%
EY 4.78 7.42 10.10 9.42 12.96 10.49 6.13 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.02 0.94 0.86 1.40 1.20 -2.51%

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