[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 60.57%
YoY- -24.93%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 142,532 250,766 254,522 230,350 247,800 174,269 185,038 -15.98%
PBT 32,432 35,104 33,565 32,466 30,924 18,235 24,577 20.32%
Tax -9,108 -9,395 -9,418 -7,620 -9,384 -980 -8,569 4.15%
NP 23,324 25,709 24,146 24,846 21,540 17,255 16,008 28.55%
-
NP to SH 23,336 19,892 16,332 14,066 8,760 17,797 16,340 26.84%
-
Tax Rate 28.08% 26.76% 28.06% 23.47% 30.35% 5.37% 34.87% -
Total Cost 119,208 225,057 230,376 205,504 226,260 157,014 169,030 -20.78%
-
Net Worth 308,994 304,733 295,824 290,543 290,463 228,208 206,488 30.86%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 6,925 - - - 5,477 - -
Div Payout % - 34.82% - - - 30.77% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 308,994 304,733 295,824 290,543 290,463 228,208 206,488 30.86%
NOSH 230,592 230,858 231,113 230,590 230,526 182,566 167,876 23.59%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 16.36% 10.25% 9.49% 10.79% 8.69% 9.90% 8.65% -
ROE 7.55% 6.53% 5.52% 4.84% 3.02% 7.80% 7.91% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 61.81 108.62 110.13 99.90 107.49 95.45 110.22 -32.02%
EPS 10.12 8.61 7.07 6.10 3.80 9.60 9.73 2.65%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.34 1.32 1.28 1.26 1.26 1.25 1.23 5.88%
Adjusted Per Share Value based on latest NOSH - 230,619
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 61.87 108.85 110.48 99.98 107.56 75.64 80.32 -15.98%
EPS 10.13 8.63 7.09 6.11 3.80 7.72 7.09 26.88%
DPS 0.00 3.01 0.00 0.00 0.00 2.38 0.00 -
NAPS 1.3412 1.3227 1.284 1.2611 1.2608 0.9906 0.8963 30.85%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.80 0.80 0.70 0.89 1.12 0.76 0.66 -
P/RPS 1.29 0.74 0.64 0.89 1.04 0.80 0.60 66.65%
P/EPS 7.91 9.28 9.91 14.59 29.47 7.80 6.78 10.83%
EY 12.65 10.77 10.10 6.85 3.39 12.83 14.75 -9.74%
DY 0.00 3.75 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.60 0.61 0.55 0.71 0.89 0.61 0.54 7.28%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 15/03/07 -
Price 0.80 0.80 0.69 0.87 0.77 0.80 0.58 -
P/RPS 1.29 0.74 0.63 0.87 0.72 0.84 0.53 81.04%
P/EPS 7.91 9.28 9.76 14.26 20.26 8.21 5.96 20.78%
EY 12.65 10.77 10.24 7.01 4.94 12.19 16.78 -17.18%
DY 0.00 3.75 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.60 0.61 0.54 0.69 0.61 0.64 0.47 17.69%

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