[NADAYU] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2487.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
Revenue 175,767 127,513 126,208 125,624 67,489 2,947 0 -
PBT 26,652 31,099 38,998 40,803 5,764 -6,975 0 -
Tax -11,005 -10,218 -10,637 -10,435 -4,635 957 0 -
NP 15,647 20,881 28,361 30,368 1,129 -6,018 0 -
-
NP to SH 15,807 20,976 28,432 30,381 1,174 -6,012 0 -
-
Tax Rate 41.29% 32.86% 27.28% 25.57% 80.41% - - -
Total Cost 160,120 106,632 97,847 95,256 66,360 8,965 0 -
-
Net Worth 308,766 316,139 332,592 334,745 303,858 298,287 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
Div 4,608 - - - 8,056 - - -
Div Payout % 29.15% - - - 686.27% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
Net Worth 308,766 316,139 332,592 334,745 303,858 298,287 0 -
NOSH 230,422 230,759 230,966 230,858 230,196 231,230 231,063 -0.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
NP Margin 8.90% 16.38% 22.47% 24.17% 1.67% -204.21% 0.00% -
ROE 5.12% 6.64% 8.55% 9.08% 0.39% -2.02% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
RPS 76.28 55.26 54.64 54.42 29.32 1.27 0.00 -
EPS 6.86 9.09 12.31 13.16 0.51 -2.60 0.00 -
DPS 2.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.34 1.37 1.44 1.45 1.32 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 230,858
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
RPS 76.29 55.35 54.78 54.53 29.29 1.28 0.00 -
EPS 6.86 9.10 12.34 13.19 0.51 -2.61 0.00 -
DPS 2.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.3402 1.3722 1.4436 1.453 1.3189 1.2947 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 -
Price 1.13 1.15 1.37 1.18 0.98 0.96 0.96 -
P/RPS 1.48 2.08 2.51 2.17 3.34 75.32 0.00 -
P/EPS 16.47 12.65 11.13 8.97 192.16 -36.92 0.00 -
EY 6.07 7.90 8.99 11.15 0.52 -2.71 0.00 -
DY 1.77 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.84 0.84 0.95 0.81 0.74 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 CAGR
Date 24/02/12 23/11/11 24/08/11 23/05/11 17/02/11 14/12/10 - -
Price 1.03 1.15 1.27 1.25 1.34 0.98 0.00 -
P/RPS 1.35 2.08 2.32 2.30 4.57 76.89 0.00 -
P/EPS 15.01 12.65 10.32 9.50 262.75 -37.69 0.00 -
EY 6.66 7.90 9.69 10.53 0.38 -2.65 0.00 -
DY 1.94 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.77 0.84 0.88 0.86 1.02 0.76 0.00 -

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