[NADAYU] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -67.4%
YoY- -75.63%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 502,496 4,972 0 27,412 142,532 247,800 193,420 22.69%
PBT 163,212 -15,348 0 7,640 32,432 30,924 30,840 42.89%
Tax -41,740 2,316 0 -1,952 -9,108 -9,384 -9,996 35.81%
NP 121,472 -13,032 0 5,688 23,324 21,540 20,844 45.87%
-
NP to SH 121,524 -13,032 0 5,688 23,336 8,760 20,860 45.86%
-
Tax Rate 25.57% - - 25.55% 28.08% 30.35% 32.41% -
Total Cost 381,024 18,004 0 21,724 119,208 226,260 172,576 18.48%
-
Net Worth 334,745 309,625 0 316,509 308,994 290,463 286,411 3.39%
Dividend
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 334,745 309,625 0 316,509 308,994 290,463 286,411 3.39%
NOSH 230,858 231,063 230,682 229,354 230,592 230,526 165,555 7.38%
Ratio Analysis
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 24.17% -262.11% 0.00% 20.75% 16.36% 8.69% 10.78% -
ROE 36.30% -4.21% 0.00% 1.80% 7.55% 3.02% 7.28% -
Per Share
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 217.66 2.15 0.00 11.95 61.81 107.49 116.83 14.25%
EPS 52.64 -5.64 0.00 2.48 10.12 3.80 12.60 35.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.34 0.00 1.38 1.34 1.26 1.73 -3.71%
Adjusted Per Share Value based on latest NOSH - 229,354
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 218.11 2.16 0.00 11.90 61.87 107.56 83.96 22.68%
EPS 52.75 -5.66 0.00 2.47 10.13 3.80 9.05 45.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.453 1.344 0.00 1.3738 1.3412 1.2608 1.2432 3.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/03/11 30/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.18 0.90 0.83 0.61 0.80 1.12 0.41 -
P/RPS 0.54 41.83 0.00 5.10 1.29 1.04 0.35 9.73%
P/EPS 2.24 -15.96 0.00 24.60 7.91 29.47 3.25 -7.66%
EY 44.61 -6.27 0.00 4.07 12.65 3.39 30.73 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.00 0.44 0.60 0.89 0.24 29.76%
Price Multiplier on Announcement Date
31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 23/05/11 22/09/10 - 17/09/09 19/09/08 18/09/07 19/09/06 -
Price 1.25 0.97 0.00 0.60 0.80 0.77 0.36 -
P/RPS 0.57 45.08 0.00 5.02 1.29 0.72 0.31 13.93%
P/EPS 2.37 -17.20 0.00 24.19 7.91 20.26 2.86 -3.94%
EY 42.11 -5.81 0.00 4.13 12.65 4.94 35.00 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.00 0.43 0.60 0.61 0.21 35.25%

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