[NADAYU] YoY Annual (Unaudited) Result on 30-Apr-2007 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
YoY- 246.92%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 67,489 91,294 250,766 174,269 132,789 123,622 125,808 -8.90%
PBT 5,764 21,027 35,104 18,235 11,201 10,438 23,870 -19.17%
Tax -4,635 -3,633 -9,395 -980 -6,087 -3,051 -5,704 -3.06%
NP 1,129 17,394 25,709 17,255 5,114 7,387 18,166 -34.05%
-
NP to SH 1,174 17,446 19,892 17,797 5,130 7,387 18,166 -33.66%
-
Tax Rate 80.41% 17.28% 26.76% 5.37% 54.34% 29.23% 23.90% -
Total Cost 66,360 73,900 225,057 157,014 127,675 116,235 107,642 -6.99%
-
Net Worth 303,858 316,151 304,733 228,208 271,393 275,585 276,722 1.41%
Dividend
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 8,056 6,923 6,925 5,477 4,964 4,892 4,883 7.79%
Div Payout % 686.27% 39.68% 34.82% 30.77% 96.77% 66.23% 26.88% -
Equity
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 303,858 316,151 304,733 228,208 271,393 275,585 276,722 1.41%
NOSH 230,196 230,767 230,858 182,566 165,483 163,068 162,777 5.32%
Ratio Analysis
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 1.67% 19.05% 10.25% 9.90% 3.85% 5.98% 14.44% -
ROE 0.39% 5.52% 6.53% 7.80% 1.89% 2.68% 6.56% -
Per Share
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 29.32 39.56 108.62 95.45 80.24 75.81 77.29 -13.51%
EPS 0.51 7.56 8.61 9.60 3.10 4.53 11.16 -37.01%
DPS 3.50 3.00 3.00 3.00 3.00 3.00 3.00 2.33%
NAPS 1.32 1.37 1.32 1.25 1.64 1.69 1.70 -3.71%
Adjusted Per Share Value based on latest NOSH - 182,455
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 29.29 39.63 108.85 75.64 57.64 53.66 54.61 -8.91%
EPS 0.51 7.57 8.63 7.72 2.23 3.21 7.89 -33.66%
DPS 3.50 3.00 3.01 2.38 2.15 2.12 2.12 7.80%
NAPS 1.3189 1.3723 1.3227 0.9906 1.178 1.1962 1.2011 1.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/12/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.98 0.52 0.80 0.76 0.48 0.55 1.00 -
P/RPS 3.34 1.31 0.74 0.80 0.60 0.73 1.29 15.32%
P/EPS 192.16 6.88 9.28 7.80 15.48 12.14 8.96 58.30%
EY 0.52 14.54 10.77 12.83 6.46 8.24 11.16 -36.83%
DY 3.57 5.77 3.75 3.95 6.25 5.45 3.00 2.64%
P/NAPS 0.74 0.38 0.61 0.61 0.29 0.33 0.59 3.45%
Price Multiplier on Announcement Date
31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 17/02/11 30/06/09 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 -
Price 1.34 0.59 0.80 0.80 0.43 0.50 0.91 -
P/RPS 4.57 1.49 0.74 0.84 0.54 0.66 1.18 22.49%
P/EPS 262.75 7.80 9.28 8.21 13.87 11.04 8.15 68.27%
EY 0.38 12.81 10.77 12.19 7.21 9.06 12.26 -40.57%
DY 2.61 5.08 3.75 3.75 6.98 6.00 3.30 -3.45%
P/NAPS 1.02 0.43 0.61 0.64 0.26 0.30 0.54 9.99%

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