[NADAYU] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -23.67%
YoY- 166.39%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 10,027 16,763 28,871 35,633 59,874 75,717 53,225 -67.17%
PBT 2,145 3,166 7,608 8,108 9,929 8,942 8,502 -60.10%
Tax 1,882 -1,100 -2,138 -2,277 -2,330 -3,255 -1,465 -
NP 4,027 2,066 5,470 5,831 7,599 5,687 7,037 -31.09%
-
NP to SH 4,039 2,105 5,469 5,834 7,643 5,216 4,843 -11.40%
-
Tax Rate -87.74% 34.74% 28.10% 28.08% 23.47% 36.40% 17.23% -
Total Cost 6,000 14,697 23,401 29,802 52,275 70,030 46,188 -74.38%
-
Net Worth 316,195 312,280 309,217 308,994 305,115 295,419 290,580 5.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 6,923 - - - 6,934 - - -
Div Payout % 171.43% - - - 90.73% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 316,195 312,280 309,217 308,994 305,115 295,419 290,580 5.79%
NOSH 230,799 231,318 230,759 230,592 231,148 230,796 230,619 0.05%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 40.16% 12.32% 18.95% 16.36% 12.69% 7.51% 13.22% -
ROE 1.28% 0.67% 1.77% 1.89% 2.50% 1.77% 1.67% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 4.34 7.25 12.51 15.45 25.90 32.81 23.08 -67.21%
EPS 1.75 0.91 2.37 2.53 3.31 2.26 2.10 -11.45%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.34 1.32 1.28 1.26 5.74%
Adjusted Per Share Value based on latest NOSH - 230,592
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 4.35 7.28 12.53 15.47 25.99 32.87 23.10 -67.17%
EPS 1.75 0.91 2.37 2.53 3.32 2.26 2.10 -11.45%
DPS 3.01 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.3725 1.3555 1.3422 1.3412 1.3244 1.2823 1.2613 5.79%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.52 0.51 0.63 0.80 0.80 0.70 0.89 -
P/RPS 11.97 7.04 5.04 5.18 3.09 2.13 3.86 112.79%
P/EPS 29.71 56.04 26.58 31.62 24.19 30.97 42.38 -21.10%
EY 3.37 1.78 3.76 3.16 4.13 3.23 2.36 26.83%
DY 5.77 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.60 0.61 0.55 0.71 -34.10%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 -
Price 0.59 0.55 0.60 0.80 0.80 0.69 0.87 -
P/RPS 13.58 7.59 4.80 5.18 3.09 2.10 3.77 135.16%
P/EPS 33.71 60.44 25.32 31.62 24.19 30.53 41.43 -12.85%
EY 2.97 1.65 3.95 3.16 4.13 3.28 2.41 14.96%
DY 5.08 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.60 0.61 0.54 0.69 -27.06%

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