[NADAYU] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 234.25%
YoY- -57.95%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 0 81,870 0 37,308 6,853 91,294 81,268 -
PBT 0 12,582 0 6,321 1,910 21,027 18,882 -
Tax 0 -3,795 0 -1,569 -488 -3,633 -5,515 -
NP 0 8,787 0 4,752 1,422 17,394 13,367 -
-
NP to SH 0 8,789 0 4,753 1,422 17,446 13,407 -
-
Tax Rate - 30.16% - 24.82% 25.55% 17.28% 29.21% -
Total Cost 0 73,083 0 32,556 5,431 73,900 67,901 -
-
Net Worth 0 320,648 311,483 316,097 316,509 316,151 311,522 -
Dividend
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - 6,923 - -
Div Payout % - - - - - 39.68% - -
Equity
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 320,648 311,483 316,097 316,509 316,151 311,522 -
NOSH 230,682 230,682 230,728 230,728 229,354 230,767 230,757 -0.02%
Ratio Analysis
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 0.00% 10.73% 0.00% 12.74% 20.75% 19.05% 16.45% -
ROE 0.00% 2.74% 0.00% 1.50% 0.45% 5.52% 4.30% -
Per Share
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.00 35.49 0.00 16.17 2.99 39.56 35.22 -
EPS 0.00 3.81 0.00 2.06 0.62 7.56 5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.00 1.39 1.35 1.37 1.38 1.37 1.35 -
Adjusted Per Share Value based on latest NOSH - 231,319
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.00 35.54 0.00 16.19 2.97 39.63 35.27 -
EPS 0.00 3.81 0.00 2.06 0.62 7.57 5.82 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.00 1.3918 1.352 1.372 1.3738 1.3723 1.3522 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 31/03/10 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.83 0.79 0.79 0.80 0.61 0.52 0.51 -
P/RPS 0.00 2.23 0.00 4.95 20.42 1.31 1.45 -
P/EPS 0.00 20.73 0.00 38.83 98.39 6.88 8.78 -
EY 0.00 4.82 0.00 2.58 1.02 14.54 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.00 0.57 0.59 0.58 0.44 0.38 0.38 -
Price Multiplier on Announcement Date
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date - 24/03/10 - 15/12/09 17/09/09 30/06/09 26/03/09 -
Price 0.00 0.78 0.00 0.78 0.60 0.59 0.55 -
P/RPS 0.00 2.20 0.00 4.82 20.08 1.49 1.56 -
P/EPS 0.00 20.47 0.00 37.86 96.77 7.80 9.47 -
EY 0.00 4.88 0.00 2.64 1.03 12.81 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 0.00 0.56 0.00 0.57 0.43 0.43 0.41 -

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