[NADAYU] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -20.92%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 74,616 27,412 91,294 108,357 129,008 142,532 250,766 -55.33%
PBT 12,642 7,640 21,027 25,176 31,430 32,432 35,104 -49.28%
Tax -3,138 -1,952 -3,633 -7,353 -8,828 -9,108 -9,395 -51.76%
NP 9,504 5,688 17,394 17,822 22,602 23,324 25,709 -48.39%
-
NP to SH 9,506 5,688 17,446 17,876 22,604 23,336 19,892 -38.79%
-
Tax Rate 24.82% 25.55% 17.28% 29.21% 28.09% 28.08% 26.76% -
Total Cost 65,112 21,724 73,900 90,534 106,406 119,208 225,057 -56.15%
-
Net Worth 316,097 316,509 316,151 311,522 309,707 308,994 304,733 2.46%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 6,923 - - - 6,925 -
Div Payout % - - 39.68% - - - 34.82% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 316,097 316,509 316,151 311,522 309,707 308,994 304,733 2.46%
NOSH 230,728 229,354 230,767 230,757 231,124 230,592 230,858 -0.03%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.74% 20.75% 19.05% 16.45% 17.52% 16.36% 10.25% -
ROE 3.01% 1.80% 5.52% 5.74% 7.30% 7.55% 6.53% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 32.34 11.95 39.56 46.96 55.82 61.81 108.62 -55.31%
EPS 4.12 2.48 7.56 7.75 9.78 10.12 8.61 -38.73%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.37 1.38 1.37 1.35 1.34 1.34 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 231,318
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 32.39 11.90 39.63 47.03 56.00 61.87 108.85 -55.33%
EPS 4.13 2.47 7.57 7.76 9.81 10.13 8.63 -38.73%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.01 -
NAPS 1.372 1.3738 1.3723 1.3522 1.3443 1.3412 1.3227 2.46%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.80 0.61 0.52 0.51 0.63 0.80 0.80 -
P/RPS 2.47 5.10 1.31 1.09 1.13 1.29 0.74 122.85%
P/EPS 19.42 24.60 6.88 6.58 6.44 7.91 9.28 63.38%
EY 5.15 4.07 14.54 15.19 15.52 12.65 10.77 -38.76%
DY 0.00 0.00 5.77 0.00 0.00 0.00 3.75 -
P/NAPS 0.58 0.44 0.38 0.38 0.47 0.60 0.61 -3.29%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 17/09/09 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 -
Price 0.78 0.60 0.59 0.55 0.60 0.80 0.80 -
P/RPS 2.41 5.02 1.49 1.17 1.07 1.29 0.74 119.24%
P/EPS 18.93 24.19 7.80 7.10 6.13 7.91 9.28 60.63%
EY 5.28 4.13 12.81 14.08 16.30 12.65 10.77 -37.74%
DY 0.00 0.00 5.08 0.00 0.00 0.00 3.75 -
P/NAPS 0.57 0.43 0.43 0.41 0.45 0.60 0.61 -4.40%

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