[NADAYU] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 21.8%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 108,357 129,008 142,532 250,766 254,522 230,350 247,800 -42.24%
PBT 25,176 31,430 32,432 35,104 33,565 32,466 30,924 -12.75%
Tax -7,353 -8,828 -9,108 -9,395 -9,418 -7,620 -9,384 -14.94%
NP 17,822 22,602 23,324 25,709 24,146 24,846 21,540 -11.81%
-
NP to SH 17,876 22,604 23,336 19,892 16,332 14,066 8,760 60.53%
-
Tax Rate 29.21% 28.09% 28.08% 26.76% 28.06% 23.47% 30.35% -
Total Cost 90,534 106,406 119,208 225,057 230,376 205,504 226,260 -45.54%
-
Net Worth 311,522 309,707 308,994 304,733 295,824 290,543 290,463 4.75%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - 6,925 - - - -
Div Payout % - - - 34.82% - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 311,522 309,707 308,994 304,733 295,824 290,543 290,463 4.75%
NOSH 230,757 231,124 230,592 230,858 231,113 230,590 230,526 0.06%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.45% 17.52% 16.36% 10.25% 9.49% 10.79% 8.69% -
ROE 5.74% 7.30% 7.55% 6.53% 5.52% 4.84% 3.02% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 46.96 55.82 61.81 108.62 110.13 99.90 107.49 -42.27%
EPS 7.75 9.78 10.12 8.61 7.07 6.10 3.80 60.47%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.32 1.28 1.26 1.26 4.68%
Adjusted Per Share Value based on latest NOSH - 231,148
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 47.03 56.00 61.87 108.85 110.48 99.98 107.56 -42.24%
EPS 7.76 9.81 10.13 8.63 7.09 6.11 3.80 60.61%
DPS 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
NAPS 1.3522 1.3443 1.3412 1.3227 1.284 1.2611 1.2608 4.75%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.51 0.63 0.80 0.80 0.70 0.89 1.12 -
P/RPS 1.09 1.13 1.29 0.74 0.64 0.89 1.04 3.16%
P/EPS 6.58 6.44 7.91 9.28 9.91 14.59 29.47 -63.02%
EY 15.19 15.52 12.65 10.77 10.10 6.85 3.39 170.56%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.60 0.61 0.55 0.71 0.89 -43.15%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 -
Price 0.55 0.60 0.80 0.80 0.69 0.87 0.77 -
P/RPS 1.17 1.07 1.29 0.74 0.63 0.87 0.72 38.01%
P/EPS 7.10 6.13 7.91 9.28 9.76 14.26 20.26 -50.13%
EY 14.08 16.30 12.65 10.77 10.24 7.01 4.94 100.38%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.60 0.61 0.54 0.69 0.61 -23.17%

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