[NADAYU] QoQ TTM Result on 31-Dec-2009

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- -19.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Revenue 44,562 75,017 81,870 47,335 64,098 62,514 91,294 -51.18%
PBT 3,233 10,672 12,582 8,466 11,632 14,829 21,027 -84.62%
Tax -4,749 -3,307 -3,795 313 -787 -1,844 -3,633 30.71%
NP -1,516 7,365 8,787 8,779 10,845 12,985 17,394 -108.71%
-
NP to SH -1,513 7,367 8,789 8,792 10,897 13,035 17,447 -108.67%
-
Tax Rate 146.89% 30.99% 30.16% -3.70% 6.77% 12.44% 17.28% -
Total Cost 46,078 67,652 73,083 38,556 53,253 49,529 73,900 -37.64%
-
Net Worth 312,131 0 320,573 312,281 316,907 316,509 316,195 -1.28%
Dividend
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Div 8,092 - - 6,923 6,923 6,923 6,923 16.88%
Div Payout % 0.00% - - 78.75% 63.54% 53.12% 39.69% -
Equity
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 312,131 0 320,573 312,281 316,907 316,509 316,195 -1.28%
NOSH 231,208 230,628 230,628 231,319 231,319 229,354 230,799 0.17%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -3.40% 9.82% 10.73% 18.55% 16.92% 20.77% 19.05% -
ROE -0.48% 0.00% 2.74% 2.82% 3.44% 4.12% 5.52% -
Per Share
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
RPS 19.27 32.53 35.50 20.46 27.71 27.26 39.56 -51.28%
EPS -0.65 3.19 3.81 3.80 4.71 5.68 7.56 -108.59%
DPS 3.50 0.00 0.00 3.00 3.00 3.00 3.00 16.66%
NAPS 1.35 0.00 1.39 1.35 1.37 1.38 1.37 -1.45%
Adjusted Per Share Value based on latest NOSH - 231,319
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
RPS 19.34 32.56 35.54 20.55 27.82 27.13 39.63 -51.19%
EPS -0.66 3.20 3.81 3.82 4.73 5.66 7.57 -108.71%
DPS 3.51 0.00 0.00 3.01 3.01 3.01 3.01 16.61%
NAPS 1.3548 0.00 1.3915 1.3555 1.3756 1.3738 1.3725 -1.28%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Date 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 -
Price 0.94 0.83 0.79 0.79 0.80 0.61 0.52 -
P/RPS 4.88 2.55 2.23 3.86 2.89 2.24 1.31 272.51%
P/EPS -143.65 25.98 20.73 20.79 16.98 10.73 6.88 -2187.93%
EY -0.70 3.85 4.82 4.81 5.89 9.32 14.54 -104.81%
DY 3.72 0.00 0.00 3.80 3.75 4.92 5.77 -35.52%
P/NAPS 0.70 0.00 0.57 0.59 0.58 0.44 0.38 84.21%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 CAGR
Date - - - - 15/12/09 17/09/09 30/06/09 -
Price 0.00 0.00 0.00 0.00 0.78 0.60 0.59 -
P/RPS 0.00 0.00 0.00 0.00 2.81 2.20 1.49 -
P/EPS 0.00 0.00 0.00 0.00 16.56 10.56 7.80 -
EY 0.00 0.00 0.00 0.00 6.04 9.47 12.81 -
DY 0.00 0.00 0.00 0.00 3.85 5.00 5.08 -
P/NAPS 0.00 0.00 0.00 0.00 0.57 0.43 0.43 -

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