[NADAYU] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -70.67%
YoY- 166.39%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 91,294 81,268 64,504 35,633 250,766 190,892 115,175 -14.36%
PBT 21,027 18,882 15,715 8,108 35,104 25,174 16,233 18.84%
Tax -3,633 -5,515 -4,414 -2,277 -9,395 -7,064 -3,810 -3.12%
NP 17,394 13,367 11,301 5,831 25,709 18,110 12,423 25.18%
-
NP to SH 17,446 13,407 11,302 5,834 19,892 12,249 7,033 83.34%
-
Tax Rate 17.28% 29.21% 28.09% 28.08% 26.76% 28.06% 23.47% -
Total Cost 73,900 67,901 53,203 29,802 225,057 172,782 102,752 -19.74%
-
Net Worth 316,151 311,522 309,707 308,994 304,733 295,824 290,543 5.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 6,923 - - - 6,925 - - -
Div Payout % 39.68% - - - 34.82% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 316,151 311,522 309,707 308,994 304,733 295,824 290,543 5.79%
NOSH 230,767 230,757 231,124 230,592 230,858 231,113 230,590 0.05%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 19.05% 16.45% 17.52% 16.36% 10.25% 9.49% 10.79% -
ROE 5.52% 4.30% 3.65% 1.89% 6.53% 4.14% 2.42% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.56 35.22 27.91 15.45 108.62 82.60 49.95 -14.41%
EPS 7.56 5.81 4.89 2.53 8.61 5.30 3.05 83.25%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.34 1.32 1.28 1.26 5.74%
Adjusted Per Share Value based on latest NOSH - 230,592
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.63 35.27 28.00 15.47 108.85 82.86 49.99 -14.35%
EPS 7.57 5.82 4.91 2.53 8.63 5.32 3.05 83.41%
DPS 3.00 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.3723 1.3522 1.3443 1.3412 1.3227 1.284 1.2611 5.80%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.52 0.51 0.63 0.80 0.80 0.70 0.89 -
P/RPS 1.31 1.45 2.26 5.18 0.74 0.85 1.78 -18.50%
P/EPS 6.88 8.78 12.88 31.62 9.28 13.21 29.18 -61.86%
EY 14.54 11.39 7.76 3.16 10.77 7.57 3.43 162.15%
DY 5.77 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.60 0.61 0.55 0.71 -34.10%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 -
Price 0.59 0.55 0.60 0.80 0.80 0.69 0.87 -
P/RPS 1.49 1.56 2.15 5.18 0.74 0.84 1.74 -9.83%
P/EPS 7.80 9.47 12.27 31.62 9.28 13.02 28.52 -57.89%
EY 12.81 10.56 8.15 3.16 10.77 7.68 3.51 137.23%
DY 5.08 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.60 0.61 0.54 0.69 -27.06%

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