[NADAYU] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ--%
YoY- -34.44%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 145,801 170,017 0 109,160 108,357 254,522 185,038 -4.11%
PBT 8,918 41,465 0 16,776 25,176 33,565 24,577 -16.37%
Tax -1,893 -13,624 0 -5,060 -7,353 -9,418 -8,569 -23.38%
NP 7,025 27,841 0 11,716 17,822 24,146 16,008 -13.52%
-
NP to SH 7,229 27,968 0 11,718 17,876 16,332 16,340 -13.39%
-
Tax Rate 21.23% 32.86% - 30.16% 29.21% 28.06% 34.87% -
Total Cost 138,776 142,176 0 97,444 90,534 230,376 169,030 -3.41%
-
Net Worth 291,777 316,139 0 320,648 311,522 295,824 206,488 6.28%
Dividend
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 291,777 316,139 0 320,648 311,522 295,824 206,488 6.28%
NOSH 229,745 230,759 231,063 230,682 230,757 231,113 167,876 5.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.82% 16.38% 0.00% 10.73% 16.45% 9.49% 8.65% -
ROE 2.48% 8.85% 0.00% 3.65% 5.74% 5.52% 7.91% -
Per Share
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 63.46 73.68 0.00 47.32 46.96 110.13 110.22 -9.28%
EPS 3.15 12.12 0.00 5.08 7.75 7.07 9.73 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.37 0.00 1.39 1.35 1.28 1.23 0.56%
Adjusted Per Share Value based on latest NOSH - 230,628
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 63.29 73.80 0.00 47.38 47.03 110.48 80.32 -4.11%
EPS 3.14 12.14 0.00 5.09 7.76 7.09 7.09 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2665 1.3722 0.00 1.3918 1.3522 1.284 0.8963 6.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/09/12 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.90 1.15 0.96 0.79 0.51 0.70 0.66 -
P/RPS 1.42 1.56 0.00 1.67 1.09 0.64 0.60 16.41%
P/EPS 28.60 9.49 0.00 15.55 6.58 9.91 6.78 28.90%
EY 3.50 10.54 0.00 6.43 15.19 10.10 14.75 -22.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.00 0.57 0.38 0.55 0.54 4.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/11/12 23/11/11 - 24/03/10 26/03/09 25/03/08 15/03/07 -
Price 0.90 1.15 0.00 0.78 0.55 0.69 0.58 -
P/RPS 1.42 1.56 0.00 1.65 1.17 0.63 0.53 18.98%
P/EPS 28.60 9.49 0.00 15.35 7.10 9.76 5.96 31.87%
EY 3.50 10.54 0.00 6.51 14.08 10.24 16.78 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.00 0.56 0.41 0.54 0.47 7.54%

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