[NADAYU] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 18.32%
YoY- 59.33%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 91,294 141,141 200,095 224,449 250,766 226,383 192,633 -39.24%
PBT 21,027 28,811 34,587 35,481 35,104 24,977 20,440 1.90%
Tax -3,633 -7,845 -10,000 -9,327 -9,396 -1,619 -2 14855.80%
NP 17,394 20,966 24,587 26,154 25,708 23,358 20,438 -10.20%
-
NP to SH 17,447 21,051 24,162 23,536 19,892 17,791 15,462 8.39%
-
Tax Rate 17.28% 27.23% 28.91% 26.29% 26.77% 6.48% 0.01% -
Total Cost 73,900 120,175 175,508 198,295 225,058 203,025 172,195 -43.13%
-
Net Worth 316,195 312,280 309,217 308,994 305,115 295,419 290,580 5.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 6,923 6,934 6,934 6,934 6,934 5,473 5,473 16.97%
Div Payout % 39.69% 32.94% 28.70% 29.46% 34.86% 30.77% 35.40% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 316,195 312,280 309,217 308,994 305,115 295,419 290,580 5.79%
NOSH 230,799 231,318 230,759 230,592 231,148 230,796 230,619 0.05%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 19.05% 14.85% 12.29% 11.65% 10.25% 10.32% 10.61% -
ROE 5.52% 6.74% 7.81% 7.62% 6.52% 6.02% 5.32% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.56 61.02 86.71 97.34 108.49 98.09 83.53 -39.26%
EPS 7.56 9.10 10.47 10.21 8.61 7.71 6.70 8.39%
DPS 3.00 3.00 3.00 3.00 3.00 2.37 2.37 17.03%
NAPS 1.37 1.35 1.34 1.34 1.32 1.28 1.26 5.74%
Adjusted Per Share Value based on latest NOSH - 230,592
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 39.63 61.26 86.85 97.42 108.85 98.26 83.61 -39.23%
EPS 7.57 9.14 10.49 10.22 8.63 7.72 6.71 8.37%
DPS 3.01 3.01 3.01 3.01 3.01 2.38 2.38 16.96%
NAPS 1.3725 1.3555 1.3422 1.3412 1.3244 1.2823 1.2613 5.79%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.52 0.51 0.63 0.80 0.80 0.70 0.89 -
P/RPS 1.31 0.84 0.73 0.82 0.74 0.71 1.07 14.45%
P/EPS 6.88 5.60 6.02 7.84 9.30 9.08 13.27 -35.48%
EY 14.54 17.84 16.62 12.76 10.76 11.01 7.53 55.12%
DY 5.77 5.88 4.76 3.75 3.75 3.39 2.67 67.22%
P/NAPS 0.38 0.38 0.47 0.60 0.61 0.55 0.71 -34.10%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 11/12/07 -
Price 0.59 0.55 0.60 0.80 0.80 0.69 0.87 -
P/RPS 1.49 0.90 0.69 0.82 0.74 0.70 1.04 27.11%
P/EPS 7.80 6.04 5.73 7.84 9.30 8.95 12.98 -28.81%
EY 12.81 16.55 17.45 12.76 10.76 11.17 7.71 40.32%
DY 5.08 5.45 5.00 3.75 3.75 3.44 2.73 51.34%
P/NAPS 0.43 0.41 0.45 0.60 0.61 0.54 0.69 -27.06%

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