[NADAYU] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -2.41%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 175,767 67,489 52,607 91,294 250,766 174,269 132,789 5.06%
PBT 26,652 5,764 9,554 21,027 35,104 18,235 11,201 16.50%
Tax -11,005 -4,635 -6,318 -3,633 -9,395 -980 -6,087 11.00%
NP 15,647 1,129 3,236 17,394 25,709 17,255 5,114 21.78%
-
NP to SH 15,807 1,174 3,240 17,446 19,892 17,797 5,130 21.93%
-
Tax Rate 41.29% 80.41% 66.13% 17.28% 26.76% 5.37% 54.34% -
Total Cost 160,120 66,360 49,371 73,900 225,057 157,014 127,675 4.07%
-
Net Worth 308,766 303,858 312,428 316,151 304,733 228,208 271,393 2.29%
Dividend
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,608 8,056 8,100 6,923 6,925 5,477 4,964 -1.30%
Div Payout % 29.15% 686.27% 250.00% 39.68% 34.82% 30.77% 96.77% -
Equity
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 308,766 303,858 312,428 316,151 304,733 228,208 271,393 2.29%
NOSH 230,422 230,196 231,428 230,767 230,858 182,566 165,483 6.00%
Ratio Analysis
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.90% 1.67% 6.15% 19.05% 10.25% 9.90% 3.85% -
ROE 5.12% 0.39% 1.04% 5.52% 6.53% 7.80% 1.89% -
Per Share
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 76.28 29.32 22.73 39.56 108.62 95.45 80.24 -0.88%
EPS 6.86 0.51 1.40 7.56 8.61 9.60 3.10 15.02%
DPS 2.00 3.50 3.50 3.00 3.00 3.00 3.00 -6.89%
NAPS 1.34 1.32 1.35 1.37 1.32 1.25 1.64 -3.49%
Adjusted Per Share Value based on latest NOSH - 230,799
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 76.29 29.29 22.83 39.63 108.85 75.64 57.64 5.06%
EPS 6.86 0.51 1.41 7.57 8.63 7.72 2.23 21.90%
DPS 2.00 3.50 3.52 3.00 3.01 2.38 2.15 -1.26%
NAPS 1.3402 1.3189 1.3561 1.3723 1.3227 0.9906 1.178 2.29%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/12/11 30/12/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.13 0.98 0.94 0.52 0.80 0.76 0.48 -
P/RPS 1.48 3.34 4.14 1.31 0.74 0.80 0.60 17.24%
P/EPS 16.47 192.16 67.14 6.88 9.28 7.80 15.48 1.09%
EY 6.07 0.52 1.49 14.54 10.77 12.83 6.46 -1.09%
DY 1.77 3.57 3.72 5.77 3.75 3.95 6.25 -19.93%
P/NAPS 0.84 0.74 0.70 0.38 0.61 0.61 0.29 20.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 24/02/12 17/02/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 1.03 1.34 0.89 0.59 0.80 0.80 0.43 -
P/RPS 1.35 4.57 3.92 1.49 0.74 0.84 0.54 17.52%
P/EPS 15.01 262.75 63.57 7.80 9.28 8.21 13.87 1.40%
EY 6.66 0.38 1.57 12.81 10.77 12.19 7.21 -1.38%
DY 1.94 2.61 3.93 5.08 3.75 3.75 6.98 -20.20%
P/NAPS 0.77 1.02 0.66 0.43 0.61 0.64 0.26 21.08%

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