[BSDREIT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 106.5%
YoY- -34.05%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 34,636 48,799 49,861 36,310 33,612 36,296 17,457 12.08%
PBT 28,637 43,425 44,009 32,589 36,808 33,646 15,404 10.87%
Tax 0 0 0 0 0 0 0 -
NP 28,637 43,425 44,009 32,589 36,808 33,646 15,404 10.87%
-
NP to SH 28,637 43,425 44,009 32,589 36,808 33,646 15,404 10.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,999 5,374 5,852 3,721 -3,196 2,650 2,053 19.54%
-
Net Worth 1,139,338 1,125,164 895,727 765,033 717,059 490,769 400,103 19.03%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 25,065 28,198 25,076 21,168 20,547 17,412 14,763 9.21%
Div Payout % 87.53% 64.94% 56.98% 64.96% 55.82% 51.75% 95.84% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,139,338 1,125,164 895,727 765,033 717,059 490,769 400,103 19.03%
NOSH 626,630 626,623 626,908 557,076 556,853 471,893 400,103 7.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 82.68% 88.99% 88.26% 89.75% 109.51% 92.70% 88.24% -
ROE 2.51% 3.86% 4.91% 4.26% 5.13% 6.86% 3.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.53 7.79 7.95 6.52 6.04 7.69 4.36 4.03%
EPS 4.57 6.93 7.02 5.85 6.61 7.13 3.85 2.89%
DPS 4.00 4.50 4.00 3.80 3.69 3.69 3.69 1.35%
NAPS 1.8182 1.7956 1.4288 1.3733 1.2877 1.04 1.00 10.46%
Adjusted Per Share Value based on latest NOSH - 625,805
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.52 7.78 7.95 5.79 5.36 5.79 2.78 12.09%
EPS 4.57 6.92 7.02 5.20 5.87 5.37 2.46 10.86%
DPS 4.00 4.50 4.00 3.38 3.28 2.78 2.35 9.26%
NAPS 1.8169 1.7943 1.4284 1.22 1.1435 0.7826 0.638 19.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.85 1.79 1.45 1.30 1.17 1.42 1.33 -
P/RPS 33.47 22.99 18.23 19.94 19.38 18.46 30.48 1.57%
P/EPS 40.48 25.83 20.66 22.22 17.70 19.92 34.55 2.67%
EY 2.47 3.87 4.84 4.50 5.65 5.02 2.89 -2.58%
DY 2.16 2.51 2.76 2.92 3.15 2.60 2.77 -4.05%
P/NAPS 1.02 1.00 1.01 0.95 0.91 1.37 1.33 -4.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/07/13 15/08/12 09/08/11 13/08/10 23/07/09 06/08/08 27/07/07 -
Price 2.01 2.11 1.42 1.36 1.24 1.15 1.34 -
P/RPS 36.36 27.09 17.85 20.87 20.54 14.95 30.71 2.85%
P/EPS 43.98 30.45 20.23 23.25 18.76 16.13 34.81 3.97%
EY 2.27 3.28 4.94 4.30 5.33 6.20 2.87 -3.83%
DY 1.99 2.13 2.82 2.79 2.98 3.21 2.75 -5.24%
P/NAPS 1.11 1.18 0.99 0.99 0.96 1.11 1.34 -3.08%

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