[BSDREIT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 88.17%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,901 22,396 19,852 19,115 13,308 27,403 0 -
PBT 27,883 238,888 32,313 29,335 140,577 25,352 0 -
Tax 0 0 0 0 0 0 0 -
NP 27,883 238,888 32,313 29,335 140,577 25,352 0 -
-
NP to SH 27,883 238,888 32,313 29,335 140,577 25,352 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost -10,982 -216,492 -12,461 -10,220 -127,269 2,051 0 -
-
Net Worth 1,145,082 1,132,320 793,451 733,263 600,938 472,104 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 34,462 50,147 34,541 31,286 35,048 34,085 - -
Div Payout % 123.60% 20.99% 106.90% 106.65% 24.93% 134.45% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,145,082 1,132,320 793,451 733,263 600,938 472,104 0 -
NOSH 626,584 626,838 557,120 557,699 477,503 472,104 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 164.98% 1,066.65% 162.77% 153.47% 1,056.33% 92.52% 0.00% -
ROE 2.44% 21.10% 4.07% 4.00% 23.39% 5.37% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.70 3.57 3.56 3.43 2.79 5.80 0.00 -
EPS 4.45 38.11 5.80 5.26 29.44 5.37 0.00 -
DPS 5.50 8.00 6.20 5.61 7.34 7.22 0.00 -
NAPS 1.8275 1.8064 1.4242 1.3148 1.2585 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 557,120
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.70 3.57 3.17 3.05 2.12 4.37 0.00 -
EPS 4.45 38.09 5.15 4.68 22.42 4.04 0.00 -
DPS 5.50 8.00 5.51 4.99 5.59 5.44 0.00 -
NAPS 1.826 1.8057 1.2653 1.1693 0.9583 0.7528 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.83 1.54 1.44 1.30 0.99 1.41 0.00 -
P/RPS 67.85 43.10 40.41 37.93 35.52 24.29 0.00 -
P/EPS 41.12 4.04 24.83 24.71 3.36 26.26 0.00 -
EY 2.43 24.75 4.03 4.05 29.74 3.81 0.00 -
DY 3.01 5.19 4.31 4.32 7.41 5.12 0.00 -
P/NAPS 1.00 0.85 1.01 0.99 0.79 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 27/01/12 26/01/11 29/01/10 30/01/09 29/01/08 - -
Price 1.93 1.71 1.46 1.37 1.06 1.40 0.00 -
P/RPS 71.55 47.86 40.97 39.97 38.03 24.12 0.00 -
P/EPS 43.37 4.49 25.17 26.05 3.60 26.07 0.00 -
EY 2.31 22.29 3.97 3.84 27.77 3.84 0.00 -
DY 2.85 4.68 4.25 4.09 6.92 5.16 0.00 -
P/NAPS 1.06 0.95 1.03 1.04 0.84 1.40 0.00 -

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
Post a Comment