[NADAYU] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 18.63%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 127,513 0 81,870 81,268 190,892 138,779 118,352 1.32%
PBT 31,099 0 12,582 18,882 25,174 18,433 9,946 22.28%
Tax -10,218 0 -3,795 -5,515 -7,064 -6,427 -2,539 27.85%
NP 20,881 0 8,787 13,367 18,110 12,006 7,407 20.07%
-
NP to SH 20,976 0 8,789 13,407 12,249 12,255 7,419 20.13%
-
Tax Rate 32.86% - 30.16% 29.21% 28.06% 34.87% 25.53% -
Total Cost 106,632 0 73,083 67,901 172,782 126,773 110,945 -0.69%
-
Net Worth 316,139 0 320,648 311,522 295,824 206,488 273,678 2.57%
Dividend
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 316,139 0 320,648 311,522 295,824 206,488 273,678 2.57%
NOSH 230,759 231,063 230,682 230,757 231,113 167,876 164,866 6.11%
Ratio Analysis
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.38% 0.00% 10.73% 16.45% 9.49% 8.65% 6.26% -
ROE 6.64% 0.00% 2.74% 4.30% 4.14% 5.93% 2.71% -
Per Share
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.26 0.00 35.49 35.22 82.60 82.67 71.79 -4.51%
EPS 9.09 0.00 3.81 5.81 5.30 7.30 4.50 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 0.00 1.39 1.35 1.28 1.23 1.66 -3.33%
Adjusted Per Share Value based on latest NOSH - 231,318
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.35 0.00 35.54 35.27 82.86 60.24 51.37 1.32%
EPS 9.10 0.00 3.81 5.82 5.32 5.32 3.22 20.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3722 0.00 1.3918 1.3522 1.284 0.8963 1.1879 2.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.15 0.96 0.79 0.51 0.70 0.66 0.44 -
P/RPS 2.08 0.00 2.23 1.45 0.85 0.80 0.61 24.17%
P/EPS 12.65 0.00 20.73 8.78 13.21 9.04 9.78 4.64%
EY 7.90 0.00 4.82 11.39 7.57 11.06 10.23 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.57 0.38 0.55 0.54 0.27 22.17%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 23/11/11 - 24/03/10 26/03/09 25/03/08 15/03/07 07/03/06 -
Price 1.15 0.00 0.78 0.55 0.69 0.58 0.45 -
P/RPS 2.08 0.00 2.20 1.56 0.84 0.70 0.63 23.46%
P/EPS 12.65 0.00 20.47 9.47 13.02 7.95 10.00 4.23%
EY 7.90 0.00 4.88 10.56 7.68 12.59 10.00 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.56 0.41 0.54 0.47 0.27 22.17%

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