[NADAYU] QoQ TTM 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- 15.06%
YoY- 78.5%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 200,095 224,449 250,766 226,383 192,633 187,865 174,270 9.60%
PBT 34,587 35,481 35,104 24,977 20,440 18,256 18,235 52.93%
Tax -10,000 -9,327 -9,396 -1,619 -2 -827 -980 367.15%
NP 24,587 26,154 25,708 23,358 20,438 17,429 17,255 26.49%
-
NP to SH 24,162 23,536 19,892 17,791 15,462 14,772 17,797 22.49%
-
Tax Rate 28.91% 26.29% 26.77% 6.48% 0.01% 4.53% 5.37% -
Total Cost 175,508 198,295 225,058 203,025 172,195 170,436 157,015 7.66%
-
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 6,934 6,934 5,473 5,473 5,473 5,473 17.00%
Div Payout % 28.70% 29.46% 34.86% 30.77% 35.40% 37.05% 30.76% -
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 12.29% 11.65% 10.25% 10.32% 10.61% 9.28% 9.90% -
ROE 7.81% 7.62% 6.52% 6.02% 5.32% 5.09% 9.75% -
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 86.71 97.34 108.49 98.09 83.53 81.49 95.51 -6.21%
EPS 10.47 10.21 8.61 7.71 6.70 6.41 9.75 4.84%
DPS 3.00 3.00 3.00 2.37 2.37 2.37 3.00 0.00%
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 86.85 97.42 108.85 98.26 83.61 81.54 75.64 9.60%
EPS 10.49 10.22 8.63 7.72 6.71 6.41 7.72 22.56%
DPS 3.01 3.01 3.01 2.38 2.38 2.38 2.38 16.86%
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 0.73 0.82 0.74 0.71 1.07 1.37 0.80 -5.89%
P/EPS 6.02 7.84 9.30 9.08 13.27 17.48 7.79 -15.72%
EY 16.62 12.76 10.76 11.01 7.53 5.72 12.83 18.73%
DY 4.76 3.75 3.75 3.39 2.67 2.12 3.95 13.17%
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 0.69 0.82 0.74 0.70 1.04 0.94 0.84 -12.23%
P/EPS 5.73 7.84 9.30 8.95 12.98 12.02 8.20 -21.16%
EY 17.45 12.76 10.76 11.17 7.71 8.32 12.19 26.87%
DY 5.00 3.75 3.75 3.44 2.73 3.08 3.75 21.03%
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