[NADAYU] QoQ Annualized Quarter Result on 31-Dec-2009

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Revenue 52,607 0 109,160 0 74,616 27,412 91,294 -42.37%
PBT 9,554 0 16,776 0 12,642 7,640 21,027 -54.56%
Tax -6,318 0 -5,060 0 -3,138 -1,952 -3,633 73.90%
NP 3,236 0 11,716 0 9,504 5,688 17,394 -81.39%
-
NP to SH 3,240 0 11,718 0 9,506 5,688 17,446 -81.42%
-
Tax Rate 66.13% - 30.16% - 24.82% 25.55% 17.28% -
Total Cost 49,371 0 97,444 0 65,112 21,724 73,900 -33.19%
-
Net Worth 312,428 0 320,648 311,483 316,097 316,509 316,151 -1.17%
Dividend
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Div 8,100 - - - - - 6,923 17.00%
Div Payout % 250.00% - - - - - 39.68% -
Equity
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 312,428 0 320,648 311,483 316,097 316,509 316,151 -1.17%
NOSH 231,428 230,682 230,682 230,728 230,728 229,354 230,767 0.28%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.15% 0.00% 10.73% 0.00% 12.74% 20.75% 19.05% -
ROE 1.04% 0.00% 3.65% 0.00% 3.01% 1.80% 5.52% -
Per Share
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.73 0.00 47.32 0.00 32.34 11.95 39.56 -42.54%
EPS 1.40 0.00 5.08 0.00 4.12 2.48 7.56 -81.48%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 3.00 16.66%
NAPS 1.35 0.00 1.39 1.35 1.37 1.38 1.37 -1.45%
Adjusted Per Share Value based on latest NOSH - 231,319
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.83 0.00 47.38 0.00 32.39 11.90 39.63 -42.39%
EPS 1.41 0.00 5.09 0.00 4.13 2.47 7.57 -81.37%
DPS 3.52 0.00 0.00 0.00 0.00 0.00 3.00 17.33%
NAPS 1.3561 0.00 1.3918 1.352 1.372 1.3738 1.3723 -1.18%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Date 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 -
Price 0.94 0.83 0.79 0.79 0.80 0.61 0.52 -
P/RPS 4.14 0.00 1.67 0.00 2.47 5.10 1.31 216.03%
P/EPS 67.14 0.00 15.55 0.00 19.42 24.60 6.88 875.87%
EY 1.49 0.00 6.43 0.00 5.15 4.07 14.54 -89.75%
DY 3.72 0.00 0.00 0.00 0.00 0.00 5.77 -35.52%
P/NAPS 0.70 0.00 0.57 0.59 0.58 0.44 0.38 84.21%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Date 29/06/10 - 24/03/10 - 15/12/09 17/09/09 30/06/09 -
Price 0.89 0.00 0.78 0.00 0.78 0.60 0.59 -
P/RPS 3.92 0.00 1.65 0.00 2.41 5.02 1.49 163.08%
P/EPS 63.57 0.00 15.35 0.00 18.93 24.19 7.80 715.00%
EY 1.57 0.00 6.51 0.00 5.28 4.13 12.81 -87.74%
DY 3.93 0.00 0.00 0.00 0.00 0.00 5.08 -22.63%
P/NAPS 0.66 0.00 0.56 0.00 0.57 0.43 0.43 53.48%

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