[BSDREIT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.53%
YoY- -11.31%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 16,933 24,800 27,299 18,860 18,304 17,899 10,325 8.58%
PBT 19,628 20,312 22,901 17,172 17,027 15,925 9,048 13.76%
Tax 0 0 0 0 0 0 0 -
NP 19,628 20,312 22,901 17,172 17,027 15,925 9,048 13.76%
-
NP to SH 19,628 20,312 22,901 17,172 17,027 15,925 9,048 13.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,695 4,488 4,398 1,688 1,277 1,974 1,277 -
-
Net Worth 1,134,724 1,117,786 894,268 761,700 735,957 508,371 461,447 16.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,134,724 1,117,786 894,268 761,700 735,957 508,371 461,447 16.16%
NOSH 627,092 626,913 627,424 557,532 558,262 472,551 452,400 5.58%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 115.92% 81.90% 83.89% 91.05% 93.02% 88.97% 87.63% -
ROE 1.73% 1.82% 2.56% 2.25% 2.31% 3.13% 1.96% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.70 3.96 4.35 3.38 3.28 3.79 2.28 2.85%
EPS 3.13 3.24 3.65 3.08 3.05 3.37 2.00 7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8095 1.783 1.4253 1.3662 1.3183 1.0758 1.02 10.01%
Adjusted Per Share Value based on latest NOSH - 626,913
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.70 3.95 4.35 3.01 2.92 2.85 1.65 8.54%
EPS 3.13 3.24 3.65 2.74 2.72 2.54 1.44 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8095 1.7825 1.4261 1.2147 1.1736 0.8107 0.7359 16.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.04 2.01 1.43 1.35 1.26 1.10 1.26 -
P/RPS 75.55 50.81 32.87 39.91 38.43 29.04 55.21 5.36%
P/EPS 65.18 62.04 39.18 43.83 41.31 32.64 63.00 0.56%
EY 1.53 1.61 2.55 2.28 2.42 3.06 1.59 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.00 0.99 0.96 1.02 1.24 -1.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 04/11/13 22/11/12 16/11/11 15/11/10 17/11/09 07/11/08 05/10/07 -
Price 2.06 1.95 1.48 1.41 1.31 1.08 1.22 -
P/RPS 76.29 49.29 34.02 41.68 39.95 28.51 53.46 6.10%
P/EPS 65.81 60.19 40.55 45.78 42.95 32.05 61.00 1.27%
EY 1.52 1.66 2.47 2.18 2.33 3.12 1.64 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 1.04 1.03 0.99 1.00 1.20 -0.85%

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