[NADAYU] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 4.67%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 224,449 250,766 226,383 192,633 187,865 174,270 153,216 29.01%
PBT 35,481 35,104 24,977 20,440 18,256 18,235 19,689 48.13%
Tax -9,327 -9,396 -1,619 -2 -827 -980 -9,975 -4.38%
NP 26,154 25,708 23,358 20,438 17,429 17,255 9,714 93.65%
-
NP to SH 23,536 19,892 17,791 15,462 14,772 17,797 9,967 77.42%
-
Tax Rate 26.29% 26.77% 6.48% 0.01% 4.53% 5.37% 50.66% -
Total Cost 198,295 225,058 203,025 172,195 170,436 157,015 143,502 24.08%
-
Net Worth 308,994 305,115 295,419 290,580 290,463 182,455 206,454 30.87%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 6,934 6,934 5,473 5,473 5,473 5,473 4,973 24.83%
Div Payout % 29.46% 34.86% 30.77% 35.40% 37.05% 30.76% 49.90% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 308,994 305,115 295,419 290,580 290,463 182,455 206,454 30.87%
NOSH 230,592 231,148 230,796 230,619 230,526 182,455 167,848 23.60%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.65% 10.25% 10.32% 10.61% 9.28% 9.90% 6.34% -
ROE 7.62% 6.52% 6.02% 5.32% 5.09% 9.75% 4.83% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 97.34 108.49 98.09 83.53 81.49 95.51 91.28 4.38%
EPS 10.21 8.61 7.71 6.70 6.41 9.75 5.94 43.53%
DPS 3.00 3.00 2.37 2.37 2.37 3.00 3.00 0.00%
NAPS 1.34 1.32 1.28 1.26 1.26 1.00 1.23 5.88%
Adjusted Per Share Value based on latest NOSH - 230,619
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 97.42 108.85 98.26 83.61 81.54 75.64 66.50 29.01%
EPS 10.22 8.63 7.72 6.71 6.41 7.72 4.33 77.36%
DPS 3.01 3.01 2.38 2.38 2.38 2.38 2.16 24.78%
NAPS 1.3412 1.3244 1.2823 1.2613 1.2608 0.792 0.8961 30.87%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.80 0.80 0.70 0.89 1.12 0.76 0.66 -
P/RPS 0.82 0.74 0.71 1.07 1.37 0.80 0.72 9.06%
P/EPS 7.84 9.30 9.08 13.27 17.48 7.79 11.11 -20.75%
EY 12.76 10.76 11.01 7.53 5.72 12.83 9.00 26.23%
DY 3.75 3.75 3.39 2.67 2.12 3.95 4.55 -12.10%
P/NAPS 0.60 0.61 0.55 0.71 0.89 0.76 0.54 7.28%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 15/03/07 -
Price 0.80 0.80 0.69 0.87 0.77 0.80 0.58 -
P/RPS 0.82 0.74 0.70 1.04 0.94 0.84 0.64 17.98%
P/EPS 7.84 9.30 8.95 12.98 12.02 8.20 9.77 -13.65%
EY 12.76 10.76 11.17 7.71 8.32 12.19 10.24 15.81%
DY 3.75 3.75 3.44 2.73 3.08 3.75 5.17 -19.28%
P/NAPS 0.60 0.61 0.54 0.69 0.61 0.80 0.47 17.69%

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