[NADAYU] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 67.12%
YoY- -57.95%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 252,416 5,894 0 74,616 129,008 230,350 193,622 5.84%
PBT 77,996 -13,950 0 12,642 31,430 32,466 28,056 24.50%
Tax -21,274 1,914 0 -3,138 -8,828 -7,620 -9,578 18.65%
NP 56,722 -12,036 0 9,504 22,602 24,846 18,478 27.17%
-
NP to SH 56,864 -12,024 0 9,506 22,604 14,066 18,736 26.86%
-
Tax Rate 27.28% - - 24.82% 28.09% 23.47% 34.14% -
Total Cost 195,694 17,930 0 65,112 106,406 205,504 175,144 2.40%
-
Net Worth 332,592 298,287 0 316,097 309,707 290,543 279,715 3.78%
Dividend
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 332,592 298,287 0 316,097 309,707 290,543 279,715 3.78%
NOSH 230,966 231,230 231,428 230,728 231,124 230,590 165,512 7.40%
Ratio Analysis
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 22.47% -204.21% 0.00% 12.74% 17.52% 10.79% 9.54% -
ROE 17.10% -4.03% 0.00% 3.01% 7.30% 4.84% 6.70% -
Per Share
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 109.29 2.55 0.00 32.34 55.82 99.90 116.98 -1.44%
EPS 24.62 -5.20 0.00 4.12 9.78 6.10 11.32 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.29 0.00 1.37 1.34 1.26 1.69 -3.37%
Adjusted Per Share Value based on latest NOSH - 231,319
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 109.56 2.56 0.00 32.39 56.00 99.98 84.04 5.84%
EPS 24.68 -5.22 0.00 4.13 9.81 6.11 8.13 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4436 1.2947 0.00 1.372 1.3443 1.2611 1.2141 3.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.37 0.96 0.89 0.80 0.63 0.89 0.42 -
P/RPS 1.25 37.66 0.00 2.47 1.13 0.89 0.36 30.57%
P/EPS 5.56 -18.46 0.00 19.42 6.44 14.59 3.71 9.05%
EY 17.97 -5.42 0.00 5.15 15.52 6.85 26.95 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.00 0.58 0.47 0.71 0.25 33.12%
Price Multiplier on Announcement Date
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/08/11 14/12/10 - 15/12/09 11/12/08 11/12/07 14/12/06 -
Price 1.27 0.98 0.00 0.78 0.60 0.87 0.43 -
P/RPS 1.16 38.45 0.00 2.41 1.07 0.87 0.37 27.75%
P/EPS 5.16 -18.85 0.00 18.93 6.13 14.26 3.80 6.77%
EY 19.39 -5.31 0.00 5.28 16.30 7.01 26.33 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.00 0.57 0.45 0.69 0.25 30.96%

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