[NADAYU] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 2.66%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 62,514 91,294 141,141 200,095 224,449 250,766 226,383 -57.62%
PBT 14,829 21,027 28,811 34,587 35,481 35,104 24,977 -29.38%
Tax -1,844 -3,633 -7,845 -10,000 -9,327 -9,396 -1,619 9.07%
NP 12,985 17,394 20,966 24,587 26,154 25,708 23,358 -32.41%
-
NP to SH 13,035 17,447 21,051 24,162 23,536 19,892 17,791 -18.74%
-
Tax Rate 12.44% 17.28% 27.23% 28.91% 26.29% 26.77% 6.48% -
Total Cost 49,529 73,900 120,175 175,508 198,295 225,058 203,025 -60.99%
-
Net Worth 316,509 316,195 312,280 309,217 308,994 305,115 295,419 4.70%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 6,923 6,923 6,934 6,934 6,934 6,934 5,473 16.97%
Div Payout % 53.12% 39.69% 32.94% 28.70% 29.46% 34.86% 30.77% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 316,509 316,195 312,280 309,217 308,994 305,115 295,419 4.70%
NOSH 229,354 230,799 231,318 230,759 230,592 231,148 230,796 -0.41%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 20.77% 19.05% 14.85% 12.29% 11.65% 10.25% 10.32% -
ROE 4.12% 5.52% 6.74% 7.81% 7.62% 6.52% 6.02% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 27.26 39.56 61.02 86.71 97.34 108.49 98.09 -57.44%
EPS 5.68 7.56 9.10 10.47 10.21 8.61 7.71 -18.44%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.37 17.03%
NAPS 1.38 1.37 1.35 1.34 1.34 1.32 1.28 5.14%
Adjusted Per Share Value based on latest NOSH - 230,759
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 27.13 39.63 61.26 86.85 97.42 108.85 98.26 -57.63%
EPS 5.66 7.57 9.14 10.49 10.22 8.63 7.72 -18.70%
DPS 3.01 3.01 3.01 3.01 3.01 3.01 2.38 16.96%
NAPS 1.3738 1.3725 1.3555 1.3422 1.3412 1.3244 1.2823 4.70%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.61 0.52 0.51 0.63 0.80 0.80 0.70 -
P/RPS 2.24 1.31 0.84 0.73 0.82 0.74 0.71 115.26%
P/EPS 10.73 6.88 5.60 6.02 7.84 9.30 9.08 11.78%
EY 9.32 14.54 17.84 16.62 12.76 10.76 11.01 -10.52%
DY 4.92 5.77 5.88 4.76 3.75 3.75 3.39 28.21%
P/NAPS 0.44 0.38 0.38 0.47 0.60 0.61 0.55 -13.83%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 30/06/09 26/03/09 11/12/08 19/09/08 30/06/08 25/03/08 -
Price 0.60 0.59 0.55 0.60 0.80 0.80 0.69 -
P/RPS 2.20 1.49 0.90 0.69 0.82 0.74 0.70 114.71%
P/EPS 10.56 7.80 6.04 5.73 7.84 9.30 8.95 11.67%
EY 9.47 12.81 16.55 17.45 12.76 10.76 11.17 -10.43%
DY 5.00 5.08 5.45 5.00 3.75 3.75 3.44 28.34%
P/NAPS 0.43 0.43 0.41 0.45 0.60 0.61 0.54 -14.10%

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