[BSDREIT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -57.22%
YoY- -56.26%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 90,500 99,556 75,022 71,031 67,503 55,185 0 -
PBT 91,620 305,798 82,074 83,170 190,148 51,816 0 -
Tax 0 0 0 0 0 0 0 -
NP 91,620 305,798 82,074 83,170 190,148 51,816 0 -
-
NP to SH 91,620 305,798 82,074 83,170 190,148 51,816 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost -1,120 -206,242 -7,052 -12,139 -122,645 3,369 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 62,605 75,251 55,727 51,876 52,466 48,862 - -
Div Payout % 68.33% 24.61% 67.90% 62.37% 27.59% 94.30% - -
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 101.24% 307.16% 109.40% 117.09% 281.69% 93.90% 0.00% -
ROE 8.00% 27.01% 10.34% 11.34% 31.64% 10.98% 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 14.44 15.88 13.47 12.74 14.14 11.69 0.00 -
EPS 14.62 48.78 14.73 14.91 39.82 10.98 0.00 -
DPS 10.00 12.00 10.00 9.30 11.03 10.35 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 - 557,699
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.43 15.88 11.96 11.33 10.76 8.80 0.00 -
EPS 14.61 48.76 13.09 13.26 30.32 8.26 0.00 -
DPS 9.98 12.00 8.89 8.27 8.37 7.79 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 12.67 9.70 10.69 10.21 7.00 12.06 0.00 -
P/EPS 12.52 3.16 9.77 8.72 2.49 12.85 0.00 -
EY 7.99 31.68 10.23 11.47 40.22 7.78 0.00 -
DY 5.46 7.80 6.94 7.15 11.14 7.34 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 13.36 10.77 10.84 10.76 7.50 11.98 0.00 -
P/EPS 13.20 3.51 9.91 9.19 2.66 12.76 0.00 -
EY 7.58 28.53 10.09 10.89 37.57 7.84 0.00 -
DY 5.18 7.02 6.85 6.79 10.41 7.39 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