[NADAYU] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -91.85%
YoY- -75.63%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 81,870 0 37,308 6,853 91,294 81,268 64,504 20.97%
PBT 12,582 0 6,321 1,910 21,027 18,882 15,715 -16.27%
Tax -3,795 0 -1,569 -488 -3,633 -5,515 -4,414 -11.36%
NP 8,787 0 4,752 1,422 17,394 13,367 11,301 -18.20%
-
NP to SH 8,789 0 4,753 1,422 17,446 13,407 11,302 -18.19%
-
Tax Rate 30.16% - 24.82% 25.55% 17.28% 29.21% 28.09% -
Total Cost 73,083 0 32,556 5,431 73,900 67,901 53,203 28.86%
-
Net Worth 320,648 311,483 316,097 316,509 316,151 311,522 309,707 2.81%
Dividend
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - 6,923 - - -
Div Payout % - - - - 39.68% - - -
Equity
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 320,648 311,483 316,097 316,509 316,151 311,522 309,707 2.81%
NOSH 230,682 230,728 230,728 229,354 230,767 230,757 231,124 -0.15%
Ratio Analysis
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.73% 0.00% 12.74% 20.75% 19.05% 16.45% 17.52% -
ROE 2.74% 0.00% 1.50% 0.45% 5.52% 4.30% 3.65% -
Per Share
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.49 0.00 16.17 2.99 39.56 35.22 27.91 21.15%
EPS 3.81 0.00 2.06 0.62 7.56 5.81 4.89 -18.07%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.39 1.35 1.37 1.38 1.37 1.35 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 229,354
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.54 0.00 16.19 2.97 39.63 35.27 28.00 20.97%
EPS 3.81 0.00 2.06 0.62 7.57 5.82 4.91 -18.33%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3918 1.352 1.372 1.3738 1.3723 1.3522 1.3443 2.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.79 0.79 0.80 0.61 0.52 0.51 0.63 -
P/RPS 2.23 0.00 4.95 20.42 1.31 1.45 2.26 -1.06%
P/EPS 20.73 0.00 38.83 98.39 6.88 8.78 12.88 46.24%
EY 4.82 0.00 2.58 1.02 14.54 11.39 7.76 -31.63%
DY 0.00 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.44 0.38 0.38 0.47 16.65%
Price Multiplier on Announcement Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/03/10 - 15/12/09 17/09/09 30/06/09 26/03/09 11/12/08 -
Price 0.78 0.00 0.78 0.60 0.59 0.55 0.60 -
P/RPS 2.20 0.00 4.82 20.08 1.49 1.56 2.15 1.85%
P/EPS 20.47 0.00 37.86 96.77 7.80 9.47 12.27 50.49%
EY 4.88 0.00 2.64 1.03 12.81 10.56 8.15 -33.61%
DY 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 0.56 0.00 0.57 0.43 0.43 0.41 0.45 19.08%

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