[NADAYU] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 119.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Revenue 127,513 126,208 125,624 67,489 2,947 0 1,243 5185.80%
PBT 31,099 38,998 40,803 5,764 -6,975 0 -3,837 -
Tax -10,218 -10,637 -10,435 -4,635 957 0 579 -
NP 20,881 28,361 30,368 1,129 -6,018 0 -3,258 -
-
NP to SH 20,976 28,432 30,381 1,174 -6,012 0 -3,258 -
-
Tax Rate 32.86% 27.28% 25.57% 80.41% - - - -
Total Cost 106,632 97,847 95,256 66,360 8,965 0 4,501 1405.73%
-
Net Worth 316,139 332,592 334,745 303,858 298,287 0 309,625 1.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Div - - - 8,056 - - - -
Div Payout % - - - 686.27% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Net Worth 316,139 332,592 334,745 303,858 298,287 0 309,625 1.79%
NOSH 230,759 230,966 230,858 230,196 231,230 231,063 231,063 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
NP Margin 16.38% 22.47% 24.17% 1.67% -204.21% 0.00% -262.11% -
ROE 6.64% 8.55% 9.08% 0.39% -2.02% 0.00% -1.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 55.26 54.64 54.42 29.32 1.27 0.00 0.54 5174.70%
EPS 9.09 12.31 13.16 0.51 -2.60 0.00 -1.41 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.45 1.32 1.29 0.00 1.34 1.91%
Adjusted Per Share Value based on latest NOSH - 231,061
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 55.35 54.78 54.53 29.29 1.28 0.00 0.54 5182.05%
EPS 9.10 12.34 13.19 0.51 -2.61 0.00 -1.41 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.3722 1.4436 1.453 1.3189 1.2947 0.00 1.344 1.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 -
Price 1.15 1.37 1.18 0.98 0.96 0.96 0.90 -
P/RPS 2.08 2.51 2.17 3.34 75.32 0.00 167.30 -97.66%
P/EPS 12.65 11.13 8.97 192.16 -36.92 0.00 -63.83 -
EY 7.90 8.99 11.15 0.52 -2.71 0.00 -1.57 -
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.81 0.74 0.74 0.00 0.67 21.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 23/11/11 24/08/11 23/05/11 17/02/11 14/12/10 - 22/09/10 -
Price 1.15 1.27 1.25 1.34 0.98 0.00 0.97 -
P/RPS 2.08 2.32 2.30 4.57 76.89 0.00 180.32 -97.81%
P/EPS 12.65 10.32 9.50 262.75 -37.69 0.00 -68.79 -
EY 7.90 9.69 10.53 0.38 -2.65 0.00 -1.45 -
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.86 1.02 0.76 0.00 0.72 14.11%

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