[NADAYU] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 74.16%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 64,504 35,633 250,766 190,892 115,175 61,950 174,269 -48.29%
PBT 15,715 8,108 35,104 25,174 16,233 7,731 18,235 -9.39%
Tax -4,414 -2,277 -9,395 -7,064 -3,810 -2,346 -980 171.49%
NP 11,301 5,831 25,709 18,110 12,423 5,385 17,255 -24.48%
-
NP to SH 11,302 5,834 19,892 12,249 7,033 2,190 17,797 -26.01%
-
Tax Rate 28.09% 28.08% 26.76% 28.06% 23.47% 30.35% 5.37% -
Total Cost 53,203 29,802 225,057 172,782 102,752 56,565 157,014 -51.23%
-
Net Worth 309,707 308,994 304,733 295,824 290,543 290,463 228,208 22.46%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 6,925 - - - 5,477 -
Div Payout % - - 34.82% - - - 30.77% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 309,707 308,994 304,733 295,824 290,543 290,463 228,208 22.46%
NOSH 231,124 230,592 230,858 231,113 230,590 230,526 182,566 16.94%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 17.52% 16.36% 10.25% 9.49% 10.79% 8.69% 9.90% -
ROE 3.65% 1.89% 6.53% 4.14% 2.42% 0.75% 7.80% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 27.91 15.45 108.62 82.60 49.95 26.87 95.45 -55.78%
EPS 4.89 2.53 8.61 5.30 3.05 0.95 9.60 -36.08%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.34 1.34 1.32 1.28 1.26 1.26 1.25 4.72%
Adjusted Per Share Value based on latest NOSH - 230,796
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 28.00 15.47 108.85 82.86 49.99 26.89 75.64 -48.28%
EPS 4.91 2.53 8.63 5.32 3.05 0.95 7.72 -25.94%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 2.38 -
NAPS 1.3443 1.3412 1.3227 1.284 1.2611 1.2608 0.9906 22.46%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.63 0.80 0.80 0.70 0.89 1.12 0.76 -
P/RPS 2.26 5.18 0.74 0.85 1.78 4.17 0.80 99.21%
P/EPS 12.88 31.62 9.28 13.21 29.18 117.89 7.80 39.49%
EY 7.76 3.16 10.77 7.57 3.43 0.85 12.83 -28.37%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.95 -
P/NAPS 0.47 0.60 0.61 0.55 0.71 0.89 0.61 -15.88%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 -
Price 0.60 0.80 0.80 0.69 0.87 0.77 0.80 -
P/RPS 2.15 5.18 0.74 0.84 1.74 2.87 0.84 86.58%
P/EPS 12.27 31.62 9.28 13.02 28.52 81.05 8.21 30.55%
EY 8.15 3.16 10.77 7.68 3.51 1.23 12.19 -23.44%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
P/NAPS 0.45 0.60 0.61 0.54 0.69 0.61 0.64 -20.84%

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