[NADAYU] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -26.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,541 16,309 175,767 127,513 126,208 125,624 67,489 -53.32%
PBT -1,568 -6,162 26,652 31,099 38,998 40,803 5,764 -
Tax 1,198 1,093 -11,005 -10,218 -10,637 -10,435 -4,635 -
NP -370 -5,069 15,647 20,881 28,361 30,368 1,129 -
-
NP to SH -292 -5,033 15,807 20,976 28,432 30,381 1,174 -
-
Tax Rate - - 41.29% 32.86% 27.28% 25.57% 80.41% -
Total Cost 21,911 21,378 160,120 106,632 97,847 95,256 66,360 -52.26%
-
Net Worth 285,261 287,271 308,766 316,139 332,592 334,745 303,858 -4.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,608 - - - 8,056 -
Div Payout % - - 29.15% - - - 686.27% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 285,261 287,271 308,766 316,139 332,592 334,745 303,858 -4.12%
NOSH 224,615 229,817 230,422 230,759 230,966 230,858 230,196 -1.62%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.72% -31.08% 8.90% 16.38% 22.47% 24.17% 1.67% -
ROE -0.10% -1.75% 5.12% 6.64% 8.55% 9.08% 0.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.59 7.10 76.28 55.26 54.64 54.42 29.32 -52.56%
EPS -0.13 -2.19 6.86 9.09 12.31 13.16 0.51 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 1.27 1.25 1.34 1.37 1.44 1.45 1.32 -2.54%
Adjusted Per Share Value based on latest NOSH - 230,835
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.35 7.08 76.29 55.35 54.78 54.53 29.29 -53.32%
EPS -0.13 -2.18 6.86 9.10 12.34 13.19 0.51 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 1.2382 1.2469 1.3402 1.3722 1.4436 1.453 1.3189 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 1.13 1.15 1.37 1.18 0.98 -
P/RPS 10.43 14.09 1.48 2.08 2.51 2.17 3.34 113.79%
P/EPS -769.23 -45.66 16.47 12.65 11.13 8.97 192.16 -
EY -0.13 -2.19 6.07 7.90 8.99 11.15 0.52 -
DY 0.00 0.00 1.77 0.00 0.00 0.00 3.57 -
P/NAPS 0.79 0.80 0.84 0.84 0.95 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 23/05/11 17/02/11 -
Price 0.93 0.99 1.03 1.15 1.27 1.25 1.34 -
P/RPS 9.70 13.95 1.35 2.08 2.32 2.30 4.57 65.23%
P/EPS -715.38 -45.21 15.01 12.65 10.32 9.50 262.75 -
EY -0.14 -2.21 6.66 7.90 9.69 10.53 0.38 -
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.61 -
P/NAPS 0.73 0.79 0.77 0.84 0.88 0.86 1.02 -20.00%

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