[BSDREIT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[BSDREIT] AL-HADHARAH BOUSTEAD REIT
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.5%
YoY- 82.84%
Quarter Report
Latest QR
Upcoming QR
BSDREIT's Result
BSDREIT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 97,012 74,285 65,224 71,358 38,022 26.36%
PBT 99,223 79,096 194,412 65,541 35,846 28.96%
Tax 0 0 0 0 0 -
NP 99,223 79,096 194,412 65,541 35,846 28.96%
-
NP to SH 99,223 79,096 194,412 65,541 35,846 28.96%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,211 -4,811 -129,188 5,817 2,176 -
-
Net Worth 894,268 761,700 735,957 508,371 452,400 18.55%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 59,645 52,472 55,638 51,503 14,776 41.71%
Div Payout % 60.11% 66.34% 28.62% 78.58% 41.22% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 894,268 761,700 735,957 508,371 452,400 18.55%
NOSH 627,424 557,532 558,262 472,551 452,400 8.51%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 102.28% 106.48% 298.07% 91.85% 94.28% -
ROE 11.10% 10.38% 26.42% 12.89% 7.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.46 13.32 11.68 15.10 8.40 16.46%
EPS 15.81 14.19 34.82 13.87 7.92 18.85%
DPS 9.51 9.41 9.97 10.91 3.27 30.56%
NAPS 1.4253 1.3662 1.3183 1.0758 1.00 9.25%
Adjusted Per Share Value based on latest NOSH - 472,551
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.47 11.85 10.40 11.38 6.06 26.38%
EPS 15.82 12.61 31.00 10.45 5.72 28.93%
DPS 9.51 8.37 8.87 8.21 2.36 41.64%
NAPS 1.4261 1.2147 1.1736 0.8107 0.7214 18.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.43 1.35 1.26 1.10 1.26 -
P/RPS 9.25 10.13 10.78 7.28 14.99 -11.36%
P/EPS 9.04 9.52 3.62 7.93 15.90 -13.15%
EY 11.06 10.51 27.64 12.61 6.29 15.14%
DY 6.65 6.97 7.91 9.92 2.59 26.56%
P/NAPS 1.00 0.99 0.96 1.02 1.26 -5.61%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 16/11/11 15/11/10 17/11/09 07/11/08 - -
Price 1.48 1.41 1.31 1.08 0.00 -
P/RPS 9.57 10.58 11.21 7.15 0.00 -
P/EPS 9.36 9.94 3.76 7.79 0.00 -
EY 10.69 10.06 26.58 12.84 0.00 -
DY 6.42 6.67 7.61 10.10 0.00 -
P/NAPS 1.04 1.03 0.99 1.00 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