[NADAYU] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ-0.0%
YoY- -168.39%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Revenue 127,514 127,914 127,329 2,948 2,948 1,243 1,243 5185.84%
PBT 31,099 35,858 37,663 -6,977 -6,977 -6,865 -6,865 -
Tax -10,218 -10,258 -10,056 958 958 -1,944 -1,944 314.45%
NP 20,881 25,600 27,607 -6,019 -6,019 -8,809 -8,809 -
-
NP to SH 20,976 25,677 27,626 -6,013 -6,013 -8,807 -8,807 -
-
Tax Rate 32.86% 28.61% 26.70% - - - - -
Total Cost 106,633 102,314 99,722 8,967 8,967 10,052 10,052 656.44%
-
Net Worth 316,245 334,114 334,745 305,000 298,651 0 309,625 1.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Div - - - - - 8,092 8,092 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Net Worth 316,245 334,114 334,745 305,000 298,651 0 309,625 1.82%
NOSH 230,835 232,023 230,858 231,061 231,512 231,063 231,063 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
NP Margin 16.38% 20.01% 21.68% -204.17% -204.17% -708.69% -708.69% -
ROE 6.63% 7.69% 8.25% -1.97% -2.01% 0.00% -2.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 55.24 55.13 55.15 1.28 1.27 0.54 0.54 5173.06%
EPS 9.09 11.07 11.97 -2.60 -2.60 -3.81 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.37 1.44 1.45 1.32 1.29 0.00 1.34 1.91%
Adjusted Per Share Value based on latest NOSH - 231,061
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 55.35 55.52 55.27 1.28 1.28 0.54 0.54 5182.05%
EPS 9.10 11.15 11.99 -2.61 -2.61 -3.82 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 3.51 3.51 -
NAPS 1.3727 1.4502 1.453 1.3239 1.2963 0.00 1.344 1.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 -
Price 1.15 1.37 1.18 0.98 0.96 0.96 0.90 -
P/RPS 2.08 2.49 2.14 76.81 75.39 178.46 167.30 -97.66%
P/EPS 12.66 12.38 9.86 -37.66 -36.96 -25.19 -23.61 -
EY 7.90 8.08 10.14 -2.66 -2.71 -3.97 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 3.65 3.89 -
P/NAPS 0.84 0.95 0.81 0.74 0.74 0.00 0.67 21.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 23/11/11 24/08/11 - - - - - -
Price 1.15 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 2.30 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.66 11.48 0.00 0.00 0.00 0.00 0.00 -
EY 7.90 8.71 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.00 0.00 0.00 0.00 0.00 -

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