[NADAYU] QoQ TTM 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- -12.88%
YoY- 18.32%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 64,098 62,514 91,294 141,141 200,095 224,449 250,766 -59.62%
PBT 11,632 14,829 21,027 28,811 34,587 35,481 35,104 -52.01%
Tax -787 -1,844 -3,633 -7,845 -10,000 -9,327 -9,396 -80.76%
NP 10,845 12,985 17,394 20,966 24,587 26,154 25,708 -43.66%
-
NP to SH 10,897 13,035 17,447 21,051 24,162 23,536 19,892 -32.97%
-
Tax Rate 6.77% 12.44% 17.28% 27.23% 28.91% 26.29% 26.77% -
Total Cost 53,253 49,529 73,900 120,175 175,508 198,295 225,058 -61.64%
-
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 6,923 6,923 6,934 6,934 6,934 6,934 -0.10%
Div Payout % 63.54% 53.12% 39.69% 32.94% 28.70% 29.46% 34.86% -
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 16.92% 20.77% 19.05% 14.85% 12.29% 11.65% 10.25% -
ROE 3.44% 4.12% 5.52% 6.74% 7.81% 7.62% 6.52% -
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 27.71 27.26 39.56 61.02 86.71 97.34 108.49 -59.64%
EPS 4.71 5.68 7.56 9.10 10.47 10.21 8.61 -33.03%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 27.82 27.13 39.63 61.26 86.85 97.42 108.85 -59.62%
EPS 4.73 5.66 7.57 9.14 10.49 10.22 8.63 -32.95%
DPS 3.01 3.01 3.01 3.01 3.01 3.01 3.01 0.00%
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 2.89 2.24 1.31 0.84 0.73 0.82 0.74 147.38%
P/EPS 16.98 10.73 6.88 5.60 6.02 7.84 9.30 49.21%
EY 5.89 9.32 14.54 17.84 16.62 12.76 10.76 -33.00%
DY 3.75 4.92 5.77 5.88 4.76 3.75 3.75 0.00%
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 2.81 2.20 1.49 0.90 0.69 0.82 0.74 142.80%
P/EPS 16.56 10.56 7.80 6.04 5.73 7.84 9.30 46.75%
EY 6.04 9.47 12.81 16.55 17.45 12.76 10.76 -31.88%
DY 3.85 5.00 5.08 5.45 5.00 3.75 3.75 1.76%
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