[NADAYU] YoY Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock

[NADAYU] NADAYU PROPERTIES BHD

Announcement Date

30-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- 62.4%

YoY- 11.77%

Quarter Report

NADAYU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Cumulative Result
Revenue	67,489	52,607	91,294	250,766	174,269	132,789	123,622	-10.11%
YoY %	28.29%	-42.38%	-63.59%	43.90%	31.24%	7.42%	-	-
Horiz. %	54.59%	42.55%	73.85%	202.85%	140.97%	107.42%	100.00%	-
PBT	5,764	9,554	21,027	35,104	18,235	11,201	10,438	-9.93%
YoY %	-39.67%	-54.56%	-40.10%	92.51%	62.80%	7.31%	-	-
Horiz. %	55.22%	91.53%	201.45%	336.31%	174.70%	107.31%	100.00%	-
Tax	-4,635	-6,318	-3,633	-9,395	-980	-6,087	-3,051	7.64%
YoY %	26.64%	-73.91%	61.33%	-858.67%	83.90%	-99.51%	-	-
Horiz. %	151.92%	207.08%	119.08%	307.93%	32.12%	199.51%	100.00%	-
NP	1,129	3,236	17,394	25,709	17,255	5,114	7,387	-28.18%
YoY %	-65.11%	-81.40%	-32.34%	48.99%	237.41%	-30.77%	-	-
Horiz. %	15.28%	43.81%	235.47%	348.03%	233.59%	69.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,174	3,240	17,446	19,892	17,797	5,130	7,387	-27.68%
YoY %	-63.77%	-81.43%	-12.30%	11.77%	246.92%	-30.55%	-	-
Horiz. %	15.89%	43.86%	236.17%	269.28%	240.92%	69.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	80.41%	66.13%	17.28%	26.76%	5.37%	54.34%	29.23%	-
YoY %	21.59%	282.70%	-35.43%	398.32%	-90.12%	85.90%	-	-
Horiz. %	275.09%	226.24%	59.12%	91.55%	18.37%	185.90%	100.00%	-
Total Cost	66,360	49,371	73,900	225,057	157,014	127,675	116,235	-9.40%
YoY %	34.41%	-33.19%	-67.16%	43.34%	22.98%	9.84%	-	-
Horiz. %	57.09%	42.48%	63.58%	193.62%	135.08%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,858	312,428	316,151	304,733	228,208	271,393	275,585	1.73%
YoY %	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-	-
Horiz. %	110.26%	113.37%	114.72%	110.58%	82.81%	98.48%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	8,056	8,100	6,923	6,925	5,477	4,964	4,892	9.18%
YoY %	-0.54%	17.00%	-0.03%	26.44%	10.33%	1.47%	-	-
Horiz. %	164.68%	165.58%	141.52%	141.56%	111.96%	101.47%	100.00%	-
Div Payout %	686.27%	250.00%	39.68%	34.82%	30.77%	96.77%	66.23%	-
YoY %	174.51%	530.04%	13.96%	13.16%	-68.20%	46.11%	-	-
Horiz. %	1,036.19%	377.47%	59.91%	52.57%	46.46%	146.11%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	303,858	312,428	316,151	304,733	228,208	271,393	275,585	1.73%
YoY %	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-	-
Horiz. %	110.26%	113.37%	114.72%	110.58%	82.81%	98.48%	100.00%	-
NOSH	230,196	231,428	230,767	230,858	182,566	165,483	163,068	6.26%
YoY %	-0.53%	0.29%	-0.04%	26.45%	10.32%	1.48%	-	-
Horiz. %	141.17%	141.92%	141.52%	141.57%	111.96%	101.48%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	1.67%	6.15%	19.05%	10.25%	9.90%	3.85%	5.98%	-
YoY %	-72.85%	-67.72%	85.85%	3.54%	157.14%	-35.62%	-	-
Horiz. %	27.93%	102.84%	318.56%	171.40%	165.55%	64.38%	100.00%	-
ROE	0.39%	1.04%	5.52%	6.53%	7.80%	1.89%	2.68%	-
YoY %	-62.50%	-81.16%	-15.47%	-16.28%	312.70%	-29.48%	-	-
Horiz. %	14.55%	38.81%	205.97%	243.66%	291.04%	70.52%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	29.32	22.73	39.56	108.62	95.45	80.24	75.81	-15.41%
YoY %	28.99%	-42.54%	-63.58%	13.80%	18.96%	5.84%	-	-
Horiz. %	38.68%	29.98%	52.18%	143.28%	125.91%	105.84%	100.00%	-
EPS	0.51	1.40	7.56	8.61	9.60	3.10	4.53	-31.94%
YoY %	-63.57%	-81.48%	-12.20%	-10.31%	209.68%	-31.57%	-	-
Horiz. %	11.26%	30.91%	166.89%	190.07%	211.92%	68.43%	100.00%	-
DPS	3.50	3.50	3.00	3.00	3.00	3.00	3.00	2.75%
YoY %	0.00%	16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.67%	116.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.32	1.35	1.37	1.32	1.25	1.64	1.69	-4.26%
YoY %	-2.22%	-1.46%	3.79%	5.60%	-23.78%	-2.96%	-	-
Horiz. %	78.11%	79.88%	81.07%	78.11%	73.96%	97.04%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 231,148
RPS	29.29	22.83	39.63	108.85	75.64	57.64	53.66	-10.12%
YoY %	28.30%	-42.39%	-63.59%	43.91%	31.23%	7.42%	-	-
Horiz. %	54.58%	42.55%	73.85%	202.85%	140.96%	107.42%	100.00%	-
EPS	0.51	1.41	7.57	8.63	7.72	2.23	3.21	-27.69%
YoY %	-63.83%	-81.37%	-12.28%	11.79%	246.19%	-30.53%	-	-
Horiz. %	15.89%	43.93%	235.83%	268.85%	240.50%	69.47%	100.00%	-
DPS	3.50	3.52	3.00	3.01	2.38	2.15	2.12	9.23%
YoY %	-0.57%	17.33%	-0.33%	26.47%	10.70%	1.42%	-	-
Horiz. %	165.09%	166.04%	141.51%	141.98%	112.26%	101.42%	100.00%	-
NAPS	1.3189	1.3561	1.3723	1.3227	0.9906	1.178	1.1962	1.73%
YoY %	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-	-
Horiz. %	110.26%	113.37%	114.72%	110.58%	82.81%	98.48%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	0.98	0.94	0.52	0.80	0.76	0.48	0.55	-
P/RPS	3.34	4.14	1.31	0.74	0.80	0.60	0.73	30.73%
YoY %	-19.32%	216.03%	77.03%	-7.50%	33.33%	-17.81%	-	-
Horiz. %	457.53%	567.12%	179.45%	101.37%	109.59%	82.19%	100.00%	-
P/EPS	192.16	67.14	6.88	9.28	7.80	15.48	12.14	62.70%
YoY %	186.21%	875.87%	-25.86%	18.97%	-49.61%	27.51%	-	-
Horiz. %	1,582.87%	553.05%	56.67%	76.44%	64.25%	127.51%	100.00%	-
EY	0.52	1.49	14.54	10.77	12.83	6.46	8.24	-38.55%
YoY %	-65.10%	-89.75%	35.00%	-16.06%	98.61%	-21.60%	-	-
Horiz. %	6.31%	18.08%	176.46%	130.70%	155.70%	78.40%	100.00%	-
DY	3.57	3.72	5.77	3.75	3.95	6.25	5.45	-7.18%
YoY %	-4.03%	-35.53%	53.87%	-5.06%	-36.80%	14.68%	-	-
Horiz. %	65.50%	68.26%	105.87%	68.81%	72.48%	114.68%	100.00%	-
P/NAPS	0.74	0.70	0.38	0.61	0.61	0.29	0.33	15.29%
YoY %	5.71%	84.21%	-37.70%	0.00%	110.34%	-12.12%	-	-
Horiz. %	224.24%	212.12%	115.15%	184.85%	184.85%	87.88%	100.00%	-

	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	17/02/11	29/06/10	30/06/09	30/06/08	29/06/07	29/06/06	30/06/05	-
Price	1.34	0.89	0.59	0.80	0.80	0.43	0.50	-
P/RPS	4.57	3.92	1.49	0.74	0.84	0.54	0.66	40.64%
YoY %	16.58%	163.09%	101.35%	-11.90%	55.56%	-18.18%	-	-
Horiz. %	692.42%	593.94%	225.76%	112.12%	127.27%	81.82%	100.00%	-
P/EPS	262.75	63.57	7.80	9.28	8.21	13.87	11.04	74.82%
YoY %	313.32%	715.00%	-15.95%	13.03%	-40.81%	25.63%	-	-
Horiz. %	2,379.98%	575.82%	70.65%	84.06%	74.37%	125.63%	100.00%	-
EY	0.38	1.57	12.81	10.77	12.19	7.21	9.06	-42.81%
YoY %	-75.80%	-87.74%	18.94%	-11.65%	69.07%	-20.42%	-	-
Horiz. %	4.19%	17.33%	141.39%	118.87%	134.55%	79.58%	100.00%	-
DY	2.61	3.93	5.08	3.75	3.75	6.98	6.00	-13.64%
YoY %	-33.59%	-22.64%	35.47%	0.00%	-46.28%	16.33%	-	-
Horiz. %	43.50%	65.50%	84.67%	62.50%	62.50%	116.33%	100.00%	-
P/NAPS	1.02	0.66	0.43	0.61	0.64	0.26	0.30	24.07%
YoY %	54.55%	53.49%	-29.51%	-4.69%	146.15%	-13.33%	-	-
Horiz. %	340.00%	220.00%	143.33%	203.33%	213.33%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos