[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 17.31%
YoY- 166.39%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 91,294 108,357 129,008 142,532 250,766 254,522 230,350 -46.07%
PBT 21,027 25,176 31,430 32,432 35,104 33,565 32,466 -25.16%
Tax -3,633 -7,353 -8,828 -9,108 -9,395 -9,418 -7,620 -38.99%
NP 17,394 17,822 22,602 23,324 25,709 24,146 24,846 -21.17%
-
NP to SH 17,446 17,876 22,604 23,336 19,892 16,332 14,066 15.45%
-
Tax Rate 17.28% 29.21% 28.09% 28.08% 26.76% 28.06% 23.47% -
Total Cost 73,900 90,534 106,406 119,208 225,057 230,376 205,504 -49.46%
-
Net Worth 316,151 311,522 309,707 308,994 304,733 295,824 290,543 5.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 6,923 - - - 6,925 - - -
Div Payout % 39.68% - - - 34.82% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 316,151 311,522 309,707 308,994 304,733 295,824 290,543 5.79%
NOSH 230,767 230,757 231,124 230,592 230,858 231,113 230,590 0.05%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 19.05% 16.45% 17.52% 16.36% 10.25% 9.49% 10.79% -
ROE 5.52% 5.74% 7.30% 7.55% 6.53% 5.52% 4.84% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.56 46.96 55.82 61.81 108.62 110.13 99.90 -46.10%
EPS 7.56 7.75 9.78 10.12 8.61 7.07 6.10 15.39%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.34 1.32 1.28 1.26 5.74%
Adjusted Per Share Value based on latest NOSH - 230,592
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.63 47.03 56.00 61.87 108.85 110.48 99.98 -46.07%
EPS 7.57 7.76 9.81 10.13 8.63 7.09 6.11 15.37%
DPS 3.00 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.3723 1.3522 1.3443 1.3412 1.3227 1.284 1.2611 5.80%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.52 0.51 0.63 0.80 0.80 0.70 0.89 -
P/RPS 1.31 1.09 1.13 1.29 0.74 0.64 0.89 29.42%
P/EPS 6.88 6.58 6.44 7.91 9.28 9.91 14.59 -39.44%
EY 14.54 15.19 15.52 12.65 10.77 10.10 6.85 65.23%
DY 5.77 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.60 0.61 0.55 0.71 -34.10%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 -
Price 0.59 0.55 0.60 0.80 0.80 0.69 0.87 -
P/RPS 1.49 1.17 1.07 1.29 0.74 0.63 0.87 43.19%
P/EPS 7.80 7.10 6.13 7.91 9.28 9.76 14.26 -33.14%
EY 12.81 14.08 16.30 12.65 10.77 10.24 7.01 49.52%
DY 5.08 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.60 0.61 0.54 0.69 -27.06%

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