[NADAYU] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -12.79%
YoY- 65.18%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 109,160 108,357 254,522 185,038 157,802 95,406 120,849 -1.67%
PBT 16,776 25,176 33,565 24,577 13,261 8,620 25,461 -6.71%
Tax -5,060 -7,353 -9,418 -8,569 -3,385 -1,976 -6,362 -3.74%
NP 11,716 17,822 24,146 16,008 9,876 6,644 19,098 -7.81%
-
NP to SH 11,718 17,876 16,332 16,340 9,892 6,644 19,098 -7.81%
-
Tax Rate 30.16% 29.21% 28.06% 34.87% 25.53% 22.92% 24.99% -
Total Cost 97,444 90,534 230,376 169,030 147,926 88,762 101,750 -0.71%
-
Net Worth 320,648 311,522 295,824 206,488 273,678 275,204 273,458 2.68%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 320,648 311,522 295,824 206,488 273,678 275,204 273,458 2.68%
NOSH 230,682 230,757 231,113 167,876 164,866 162,843 162,772 5.97%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 10.73% 16.45% 9.49% 8.65% 6.26% 6.96% 15.80% -
ROE 3.65% 5.74% 5.52% 7.91% 3.61% 2.41% 6.98% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 47.32 46.96 110.13 110.22 95.72 58.59 74.24 -7.22%
EPS 5.08 7.75 7.07 9.73 6.00 4.08 11.73 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.28 1.23 1.66 1.69 1.68 -3.10%
Adjusted Per Share Value based on latest NOSH - 167,848
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 47.38 47.03 110.48 80.32 68.50 41.41 52.46 -1.68%
EPS 5.09 7.76 7.09 7.09 4.29 2.88 8.29 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3918 1.3522 1.284 0.8963 1.1879 1.1945 1.187 2.68%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.79 0.51 0.70 0.66 0.44 0.87 1.27 -
P/RPS 1.67 1.09 0.64 0.60 0.46 1.48 1.71 -0.39%
P/EPS 15.55 6.58 9.91 6.78 7.33 21.32 10.82 6.22%
EY 6.43 15.19 10.10 14.75 13.64 4.69 9.24 -5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.55 0.54 0.27 0.51 0.76 -4.67%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 26/03/09 25/03/08 15/03/07 07/03/06 29/03/05 31/03/04 -
Price 0.78 0.55 0.69 0.58 0.45 0.79 1.26 -
P/RPS 1.65 1.17 0.63 0.53 0.47 1.35 1.70 -0.49%
P/EPS 15.35 7.10 9.76 5.96 7.50 19.36 10.74 6.12%
EY 6.51 14.08 10.24 16.78 13.33 5.16 9.31 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.54 0.47 0.27 0.47 0.75 -4.74%

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