[NADAYU] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -25.29%
YoY- -44.62%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 81,870 47,335 64,098 62,514 91,294 141,141 200,095 -51.01%
PBT 12,582 8,466 11,632 14,829 21,027 28,811 34,587 -55.40%
Tax -3,795 313 -787 -1,844 -3,633 -7,845 -10,000 -53.87%
NP 8,787 8,779 10,845 12,985 17,394 20,966 24,587 -56.03%
-
NP to SH 8,789 8,792 10,897 13,035 17,447 21,051 24,162 -55.41%
-
Tax Rate 30.16% -3.70% 6.77% 12.44% 17.28% 27.23% 28.91% -
Total Cost 73,083 38,556 53,253 49,529 73,900 120,175 175,508 -50.32%
-
Net Worth 320,573 312,281 316,907 316,509 316,195 312,280 309,217 2.92%
Dividend
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 6,923 6,923 6,923 6,923 6,934 6,934 -
Div Payout % - 78.75% 63.54% 53.12% 39.69% 32.94% 28.70% -
Equity
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 320,573 312,281 316,907 316,509 316,195 312,280 309,217 2.92%
NOSH 230,628 231,319 231,319 229,354 230,799 231,318 230,759 -0.04%
Ratio Analysis
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.73% 18.55% 16.92% 20.77% 19.05% 14.85% 12.29% -
ROE 2.74% 2.82% 3.44% 4.12% 5.52% 6.74% 7.81% -
Per Share
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.50 20.46 27.71 27.26 39.56 61.02 86.71 -50.99%
EPS 3.81 3.80 4.71 5.68 7.56 9.10 10.47 -55.39%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 1.39 1.35 1.37 1.38 1.37 1.35 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 229,354
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.54 20.55 27.82 27.13 39.63 61.26 86.85 -51.01%
EPS 3.81 3.82 4.73 5.66 7.57 9.14 10.49 -55.46%
DPS 0.00 3.01 3.01 3.01 3.01 3.01 3.01 -
NAPS 1.3915 1.3555 1.3756 1.3738 1.3725 1.3555 1.3422 2.92%
Price Multiplier on Financial Quarter End Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.79 0.79 0.80 0.61 0.52 0.51 0.63 -
P/RPS 2.23 3.86 2.89 2.24 1.31 0.84 0.73 143.97%
P/EPS 20.73 20.79 16.98 10.73 6.88 5.60 6.02 168.47%
EY 4.82 4.81 5.89 9.32 14.54 17.84 16.62 -62.79%
DY 0.00 3.80 3.75 4.92 5.77 5.88 4.76 -
P/NAPS 0.57 0.59 0.58 0.44 0.38 0.38 0.47 16.65%
Price Multiplier on Announcement Date
31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date - - 15/12/09 17/09/09 30/06/09 26/03/09 11/12/08 -
Price 0.00 0.00 0.78 0.60 0.59 0.55 0.60 -
P/RPS 0.00 0.00 2.81 2.20 1.49 0.90 0.69 -
P/EPS 0.00 0.00 16.56 10.56 7.80 6.04 5.73 -
EY 0.00 0.00 6.04 9.47 12.81 16.55 17.45 -
DY 0.00 0.00 3.85 5.00 5.08 5.45 5.00 -
P/NAPS 0.00 0.00 0.57 0.43 0.43 0.41 0.45 -

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