[NADAYU] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -61.51%
YoY- -59.64%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 30,455 6,853 10,027 16,763 28,871 35,633 59,874 -36.20%
PBT 4,411 1,910 2,145 3,166 7,608 8,108 9,929 -41.69%
Tax -1,081 -488 1,882 -1,100 -2,138 -2,277 -2,330 -39.98%
NP 3,330 1,422 4,027 2,066 5,470 5,831 7,599 -42.21%
-
NP to SH 3,331 1,422 4,039 2,105 5,469 5,834 7,643 -42.42%
-
Tax Rate 24.51% 25.55% -87.74% 34.74% 28.10% 28.08% 23.47% -
Total Cost 27,125 5,431 6,000 14,697 23,401 29,802 52,275 -35.34%
-
Net Worth 316,907 316,509 316,195 312,280 309,217 308,994 305,115 2.55%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 6,923 - - - 6,934 -
Div Payout % - - 171.43% - - - 90.73% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 316,907 316,509 316,195 312,280 309,217 308,994 305,115 2.55%
NOSH 231,319 229,354 230,799 231,318 230,759 230,592 231,148 0.04%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 10.93% 20.75% 40.16% 12.32% 18.95% 16.36% 12.69% -
ROE 1.05% 0.45% 1.28% 0.67% 1.77% 1.89% 2.50% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 13.17 2.99 4.34 7.25 12.51 15.45 25.90 -36.21%
EPS 1.44 0.62 1.75 0.91 2.37 2.53 3.31 -42.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.37 1.38 1.37 1.35 1.34 1.34 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 231,318
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 13.22 2.97 4.35 7.28 12.53 15.47 25.99 -36.20%
EPS 1.45 0.62 1.75 0.91 2.37 2.53 3.32 -42.34%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 3.01 -
NAPS 1.3756 1.3738 1.3725 1.3555 1.3422 1.3412 1.3244 2.55%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.80 0.61 0.52 0.51 0.63 0.80 0.80 -
P/RPS 6.08 20.42 11.97 7.04 5.04 5.18 3.09 56.82%
P/EPS 55.56 98.39 29.71 56.04 26.58 31.62 24.19 73.81%
EY 1.80 1.02 3.37 1.78 3.76 3.16 4.13 -42.42%
DY 0.00 0.00 5.77 0.00 0.00 0.00 3.75 -
P/NAPS 0.58 0.44 0.38 0.38 0.47 0.60 0.61 -3.29%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 17/09/09 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 -
Price 0.78 0.60 0.59 0.55 0.60 0.80 0.80 -
P/RPS 5.92 20.08 13.58 7.59 4.80 5.18 3.09 54.07%
P/EPS 54.17 96.77 33.71 60.44 25.32 31.62 24.19 70.91%
EY 1.85 1.03 2.97 1.65 3.95 3.16 4.13 -41.37%
DY 0.00 0.00 5.08 0.00 0.00 0.00 3.75 -
P/NAPS 0.57 0.43 0.43 0.41 0.45 0.60 0.61 -4.40%

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