[NADAYU] QoQ 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- 7.7%
YoY- 80.67%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 28,871 35,633 59,874 75,717 53,225 61,950 35,491 -12.80%
PBT 7,608 8,108 9,929 8,942 8,502 7,731 -198 -
Tax -2,138 -2,277 -2,330 -3,255 -1,465 -2,346 5,447 -
NP 5,470 5,831 7,599 5,687 7,037 5,385 5,249 2.77%
-
NP to SH 5,469 5,834 7,643 5,216 4,843 2,190 5,542 -0.87%
-
Tax Rate 28.10% 28.08% 23.47% 36.40% 17.23% 30.35% - -
Total Cost 23,401 29,802 52,275 70,030 46,188 56,565 30,242 -15.64%
-
Net Worth 309,217 308,994 305,115 295,419 290,580 290,463 182,455 41.92%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 6,934 - - - 5,473 -
Div Payout % - - 90.73% - - - 98.77% -
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 309,217 308,994 305,115 295,419 290,580 290,463 182,455 41.92%
NOSH 230,759 230,592 231,148 230,796 230,619 230,526 182,455 16.86%
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 18.95% 16.36% 12.69% 7.51% 13.22% 8.69% 14.79% -
ROE 1.77% 1.89% 2.50% 1.77% 1.67% 0.75% 3.04% -
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 12.51 15.45 25.90 32.81 23.08 26.87 19.45 -25.38%
EPS 2.37 2.53 3.31 2.26 2.10 0.95 2.99 -14.29%
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 1.00 21.43%
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 12.53 15.47 25.99 32.87 23.10 26.89 15.41 -12.82%
EPS 2.37 2.53 3.32 2.26 2.10 0.95 2.41 -1.10%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 2.38 -
NAPS 1.3422 1.3412 1.3244 1.2823 1.2613 1.2608 0.792 41.91%
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 5.04 5.18 3.09 2.13 3.86 4.17 3.91 18.35%
P/EPS 26.58 31.62 24.19 30.97 42.38 117.89 25.02 4.09%
EY 3.76 3.16 4.13 3.23 2.36 0.85 4.00 -4.02%
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 0.76 -27.30%
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 4.80 5.18 3.09 2.10 3.77 2.87 4.11 10.84%
P/EPS 25.32 31.62 24.19 30.53 41.43 81.05 26.34 -2.58%
EY 3.95 3.16 4.13 3.28 2.41 1.23 3.80 2.60%
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 0.80 -31.73%

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