[NADAYU] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 16.11%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 129,008 142,532 250,766 254,522 230,350 247,800 174,269 -18.09%
PBT 31,430 32,432 35,104 33,565 32,466 30,924 18,235 43.51%
Tax -8,828 -9,108 -9,395 -9,418 -7,620 -9,384 -980 330.06%
NP 22,602 23,324 25,709 24,146 24,846 21,540 17,255 19.61%
-
NP to SH 22,604 23,336 19,892 16,332 14,066 8,760 17,797 17.19%
-
Tax Rate 28.09% 28.08% 26.76% 28.06% 23.47% 30.35% 5.37% -
Total Cost 106,406 119,208 225,057 230,376 205,504 226,260 157,014 -22.75%
-
Net Worth 309,707 308,994 304,733 295,824 290,543 290,463 228,208 22.46%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 6,925 - - - 5,477 -
Div Payout % - - 34.82% - - - 30.77% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 309,707 308,994 304,733 295,824 290,543 290,463 228,208 22.46%
NOSH 231,124 230,592 230,858 231,113 230,590 230,526 182,566 16.94%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 17.52% 16.36% 10.25% 9.49% 10.79% 8.69% 9.90% -
ROE 7.30% 7.55% 6.53% 5.52% 4.84% 3.02% 7.80% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 55.82 61.81 108.62 110.13 99.90 107.49 95.45 -29.95%
EPS 9.78 10.12 8.61 7.07 6.10 3.80 9.60 1.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.34 1.34 1.32 1.28 1.26 1.26 1.25 4.72%
Adjusted Per Share Value based on latest NOSH - 230,796
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 56.00 61.87 108.85 110.48 99.98 107.56 75.64 -18.08%
EPS 9.81 10.13 8.63 7.09 6.11 3.80 7.72 17.23%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 2.38 -
NAPS 1.3443 1.3412 1.3227 1.284 1.2611 1.2608 0.9906 22.46%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.63 0.80 0.80 0.70 0.89 1.12 0.76 -
P/RPS 1.13 1.29 0.74 0.64 0.89 1.04 0.80 25.75%
P/EPS 6.44 7.91 9.28 9.91 14.59 29.47 7.80 -11.93%
EY 15.52 12.65 10.77 10.10 6.85 3.39 12.83 13.46%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.95 -
P/NAPS 0.47 0.60 0.61 0.55 0.71 0.89 0.61 -15.88%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 -
Price 0.60 0.80 0.80 0.69 0.87 0.77 0.80 -
P/RPS 1.07 1.29 0.74 0.63 0.87 0.72 0.84 17.42%
P/EPS 6.13 7.91 9.28 9.76 14.26 20.26 8.21 -17.62%
EY 16.30 12.65 10.77 10.24 7.01 4.94 12.19 21.26%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
P/NAPS 0.45 0.60 0.61 0.54 0.69 0.61 0.64 -20.84%

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