[NADAYU] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -17.0%
YoY- 87.75%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 250,766 226,383 192,633 187,865 174,270 153,216 148,656 41.75%
PBT 35,104 24,977 20,440 18,256 18,235 19,689 18,505 53.30%
Tax -9,396 -1,619 -2 -827 -980 -9,975 -8,814 4.35%
NP 25,708 23,358 20,438 17,429 17,255 9,714 9,691 91.74%
-
NP to SH 19,892 17,791 15,462 14,772 17,797 9,967 9,825 60.10%
-
Tax Rate 26.77% 6.48% 0.01% 4.53% 5.37% 50.66% 47.63% -
Total Cost 225,058 203,025 172,195 170,436 157,015 143,502 138,965 37.94%
-
Net Worth 305,115 295,419 290,580 290,463 182,455 206,454 279,624 5.99%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 6,934 5,473 5,473 5,473 5,473 4,973 4,973 24.83%
Div Payout % 34.86% 30.77% 35.40% 37.05% 30.76% 49.90% 50.63% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 305,115 295,419 290,580 290,463 182,455 206,454 279,624 5.99%
NOSH 231,148 230,796 230,619 230,526 182,455 167,848 165,458 24.99%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.25% 10.32% 10.61% 9.28% 9.90% 6.34% 6.52% -
ROE 6.52% 6.02% 5.32% 5.09% 9.75% 4.83% 3.51% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 108.49 98.09 83.53 81.49 95.51 91.28 89.85 13.40%
EPS 8.61 7.71 6.70 6.41 9.75 5.94 5.94 28.10%
DPS 3.00 2.37 2.37 2.37 3.00 3.00 3.00 0.00%
NAPS 1.32 1.28 1.26 1.26 1.00 1.23 1.69 -15.20%
Adjusted Per Share Value based on latest NOSH - 230,526
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 108.85 98.26 83.61 81.54 75.64 66.50 64.53 41.74%
EPS 8.63 7.72 6.71 6.41 7.72 4.33 4.26 60.17%
DPS 3.01 2.38 2.38 2.38 2.38 2.16 2.16 24.78%
NAPS 1.3244 1.2823 1.2613 1.2608 0.792 0.8961 1.2137 5.99%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.80 0.70 0.89 1.12 0.76 0.66 0.42 -
P/RPS 0.74 0.71 1.07 1.37 0.80 0.72 0.47 35.37%
P/EPS 9.30 9.08 13.27 17.48 7.79 11.11 7.07 20.07%
EY 10.76 11.01 7.53 5.72 12.83 9.00 14.14 -16.66%
DY 3.75 3.39 2.67 2.12 3.95 4.55 7.14 -34.92%
P/NAPS 0.61 0.55 0.71 0.89 0.76 0.54 0.25 81.34%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 15/03/07 14/12/06 -
Price 0.80 0.69 0.87 0.77 0.80 0.58 0.43 -
P/RPS 0.74 0.70 1.04 0.94 0.84 0.64 0.48 33.48%
P/EPS 9.30 8.95 12.98 12.02 8.20 9.77 7.24 18.18%
EY 10.76 11.17 7.71 8.32 12.19 10.24 13.81 -15.33%
DY 3.75 3.44 2.73 3.08 3.75 5.17 6.98 -33.93%
P/NAPS 0.61 0.54 0.69 0.61 0.80 0.47 0.25 81.34%

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