[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -67.4%
YoY- -75.63%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 109,160 0 74,616 27,412 91,294 108,357 129,008 -12.49%
PBT 16,776 0 12,642 7,640 21,027 25,176 31,430 -39.43%
Tax -5,060 0 -3,138 -1,952 -3,633 -7,353 -8,828 -35.88%
NP 11,716 0 9,504 5,688 17,394 17,822 22,602 -40.83%
-
NP to SH 11,718 0 9,506 5,688 17,446 17,876 22,604 -40.82%
-
Tax Rate 30.16% - 24.82% 25.55% 17.28% 29.21% 28.09% -
Total Cost 97,444 0 65,112 21,724 73,900 90,534 106,406 -6.78%
-
Net Worth 320,648 311,483 316,097 316,509 316,151 311,522 309,707 2.81%
Dividend
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - 6,923 - - -
Div Payout % - - - - 39.68% - - -
Equity
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 320,648 311,483 316,097 316,509 316,151 311,522 309,707 2.81%
NOSH 230,682 230,728 230,728 229,354 230,767 230,757 231,124 -0.15%
Ratio Analysis
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.73% 0.00% 12.74% 20.75% 19.05% 16.45% 17.52% -
ROE 3.65% 0.00% 3.01% 1.80% 5.52% 5.74% 7.30% -
Per Share
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 47.32 0.00 32.34 11.95 39.56 46.96 55.82 -12.36%
EPS 5.08 0.00 4.12 2.48 7.56 7.75 9.78 -40.73%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.39 1.35 1.37 1.38 1.37 1.35 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 229,354
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 47.38 0.00 32.39 11.90 39.63 47.03 56.00 -12.49%
EPS 5.09 0.00 4.13 2.47 7.57 7.76 9.81 -40.78%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3918 1.352 1.372 1.3738 1.3723 1.3522 1.3443 2.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.79 0.79 0.80 0.61 0.52 0.51 0.63 -
P/RPS 1.67 0.00 2.47 5.10 1.31 1.09 1.13 36.61%
P/EPS 15.55 0.00 19.42 24.60 6.88 6.58 6.44 102.19%
EY 6.43 0.00 5.15 4.07 14.54 15.19 15.52 -50.52%
DY 0.00 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.44 0.38 0.38 0.47 16.65%
Price Multiplier on Announcement Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/03/10 - 15/12/09 17/09/09 30/06/09 26/03/09 11/12/08 -
Price 0.78 0.00 0.78 0.60 0.59 0.55 0.60 -
P/RPS 1.65 0.00 2.41 5.02 1.49 1.17 1.07 41.32%
P/EPS 15.35 0.00 18.93 24.19 7.80 7.10 6.13 108.15%
EY 6.51 0.00 5.28 4.13 12.81 14.08 16.30 -51.95%
DY 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 0.56 0.00 0.57 0.43 0.43 0.41 0.45 19.08%

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