[BSDREIT] YoY Cumulative 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- -84.86%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 17,252 24,200 22,161 18,249 15,810 18,798 8,729 12.01%
PBT 13,868 20,973 20,097 16,644 20,236 17,314 7,475 10.83%
Tax 0 0 0 0 0 0 0 -
NP 13,868 20,973 20,097 16,644 20,236 17,314 7,475 10.83%
-
NP to SH 13,868 20,973 20,097 16,644 20,236 17,314 7,475 10.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,384 3,227 2,064 1,605 -4,426 1,484 1,254 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 1.23% 1.90% 2.58% 2.22% 2.80% 3.67% 1.83% -
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 2.75 3.85 3.98 3.28 2.84 3.98 2.18 3.94%
EPS 2.21 3.34 3.61 2.99 3.63 3.67 1.87 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 2.75 3.86 3.53 2.91 2.52 3.00 1.39 12.03%
EPS 2.21 3.34 3.20 2.65 3.23 2.76 1.19 10.85%
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 67.29 46.97 35.92 40.87 36.67 35.14 54.95 3.43%
P/EPS 83.71 54.19 39.61 44.82 28.65 38.15 64.17 4.52%
EY 1.19 1.85 2.52 2.23 3.49 2.62 1.56 -4.40%
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 67.29 46.71 35.92 38.74 39.49 35.14 55.87 3.14%
P/EPS 83.71 53.89 39.61 42.47 30.85 38.15 65.24 4.23%
EY 1.19 1.86 2.52 2.35 3.24 2.62 1.53 -4.09%
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