[NADAYU] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -6.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Revenue 148,354 21,541 126,208 2,947 0 37,308 64,504 19.54%
PBT 23,160 -1,568 38,998 -6,975 0 6,321 15,715 8.66%
Tax -6,547 1,198 -10,637 957 0 -1,569 -4,414 8.81%
NP 16,613 -370 28,361 -6,018 0 4,752 11,301 8.60%
-
NP to SH 16,657 -292 28,432 -6,012 0 4,753 11,302 8.66%
-
Tax Rate 28.27% - 27.28% - - 24.82% 28.09% -
Total Cost 131,741 21,911 97,847 8,965 0 32,556 53,203 21.45%
-
Net Worth 314,025 285,261 332,592 298,287 0 316,097 309,707 0.29%
Dividend
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Net Worth 314,025 285,261 332,592 298,287 0 316,097 309,707 0.29%
NOSH 227,554 224,615 230,966 231,230 231,428 230,728 231,124 -0.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
NP Margin 11.20% -1.72% 22.47% -204.21% 0.00% 12.74% 17.52% -
ROE 5.30% -0.10% 8.55% -2.02% 0.00% 1.50% 3.65% -
Per Share
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 65.19 9.59 54.64 1.27 0.00 16.17 27.91 19.93%
EPS 7.32 -0.13 12.31 -2.60 0.00 2.06 4.89 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.44 1.29 0.00 1.37 1.34 0.63%
Adjusted Per Share Value based on latest NOSH - 232,023
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 64.39 9.35 54.78 1.28 0.00 16.19 28.00 19.54%
EPS 7.23 -0.13 12.34 -2.61 0.00 2.06 4.91 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.363 1.2382 1.4436 1.2947 0.00 1.372 1.3443 0.29%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 28/06/13 29/06/12 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 -
Price 1.30 1.00 1.37 0.96 0.89 0.80 0.63 -
P/RPS 1.99 10.43 2.51 75.32 0.00 4.95 2.26 -2.69%
P/EPS 17.76 -769.23 11.13 -36.92 0.00 38.83 12.88 7.12%
EY 5.63 -0.13 8.99 -2.71 0.00 2.58 7.76 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 0.95 0.74 0.00 0.58 0.47 16.01%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 29/08/13 27/08/12 24/08/11 14/12/10 - 15/12/09 11/12/08 -
Price 1.28 0.93 1.27 0.98 0.00 0.78 0.60 -
P/RPS 1.96 9.70 2.32 76.89 0.00 4.82 2.15 -1.96%
P/EPS 17.49 -715.38 10.32 -37.69 0.00 37.86 12.27 7.89%
EY 5.72 -0.14 9.69 -2.65 0.00 2.64 8.15 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.73 0.88 0.76 0.00 0.57 0.45 16.83%

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