[NADAYU] QoQ TTM Result on 31-Oct-2009 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -16.4%
YoY- -54.9%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 75,017 81,870 47,335 64,098 62,514 91,294 141,141 -41.96%
PBT 10,672 12,582 8,466 11,632 14,829 21,027 28,811 -57.46%
Tax -3,307 -3,795 313 -787 -1,844 -3,633 -7,845 -52.46%
NP 7,365 8,787 8,779 10,845 12,985 17,394 20,966 -59.36%
-
NP to SH 7,367 8,789 8,792 10,897 13,035 17,447 21,051 -59.49%
-
Tax Rate 30.99% 30.16% -3.70% 6.77% 12.44% 17.28% 27.23% -
Total Cost 67,652 73,083 38,556 53,253 49,529 73,900 120,175 -39.01%
-
Net Worth 0 320,573 312,281 316,907 316,509 316,195 312,280 -
Dividend
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - 6,923 6,923 6,923 6,923 6,934 -
Div Payout % - - 78.75% 63.54% 53.12% 39.69% 32.94% -
Equity
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 320,573 312,281 316,907 316,509 316,195 312,280 -
NOSH 230,628 230,628 231,319 231,319 229,354 230,799 231,318 -0.25%
Ratio Analysis
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 9.82% 10.73% 18.55% 16.92% 20.77% 19.05% 14.85% -
ROE 0.00% 2.74% 2.82% 3.44% 4.12% 5.52% 6.74% -
Per Share
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 32.53 35.50 20.46 27.71 27.26 39.56 61.02 -41.81%
EPS 3.19 3.81 3.80 4.71 5.68 7.56 9.10 -59.44%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 0.00 1.39 1.35 1.37 1.38 1.37 1.35 -
Adjusted Per Share Value based on latest NOSH - 231,319
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 32.56 35.54 20.55 27.82 27.13 39.63 61.26 -41.96%
EPS 3.20 3.81 3.82 4.73 5.66 7.57 9.14 -59.48%
DPS 0.00 0.00 3.01 3.01 3.01 3.01 3.01 -
NAPS 0.00 1.3915 1.3555 1.3756 1.3738 1.3725 1.3555 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 31/03/10 29/01/10 31/12/09 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.83 0.79 0.79 0.80 0.61 0.52 0.51 -
P/RPS 2.55 2.23 3.86 2.89 2.24 1.31 0.84 160.10%
P/EPS 25.98 20.73 20.79 16.98 10.73 6.88 5.60 274.72%
EY 3.85 4.82 4.81 5.89 9.32 14.54 17.84 -73.28%
DY 0.00 0.00 3.80 3.75 4.92 5.77 5.88 -
P/NAPS 0.00 0.57 0.59 0.58 0.44 0.38 0.38 -
Price Multiplier on Announcement Date
31/03/10 31/01/10 31/12/09 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date - - - 15/12/09 17/09/09 30/06/09 26/03/09 -
Price 0.00 0.00 0.00 0.78 0.60 0.59 0.55 -
P/RPS 0.00 0.00 0.00 2.81 2.20 1.49 0.90 -
P/EPS 0.00 0.00 0.00 16.56 10.56 7.80 6.04 -
EY 0.00 0.00 0.00 6.04 9.47 12.81 16.55 -
DY 0.00 0.00 0.00 3.85 5.00 5.08 5.45 -
P/NAPS 0.00 0.00 0.00 0.57 0.43 0.43 0.41 -

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