[NADAYU] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ--%
YoY- -34.44%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 109,351 127,513 0 81,870 81,268 190,892 138,779 -4.11%
PBT 6,689 31,099 0 12,582 18,882 25,174 18,433 -16.37%
Tax -1,420 -10,218 0 -3,795 -5,515 -7,064 -6,427 -23.38%
NP 5,269 20,881 0 8,787 13,367 18,110 12,006 -13.52%
-
NP to SH 5,422 20,976 0 8,789 13,407 12,249 12,255 -13.39%
-
Tax Rate 21.23% 32.86% - 30.16% 29.21% 28.06% 34.87% -
Total Cost 104,082 106,632 0 73,083 67,901 172,782 126,773 -3.41%
-
Net Worth 291,777 316,139 0 320,648 311,522 295,824 206,488 6.28%
Dividend
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 291,777 316,139 0 320,648 311,522 295,824 206,488 6.28%
NOSH 229,745 230,759 231,063 230,682 230,757 231,113 167,876 5.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.82% 16.38% 0.00% 10.73% 16.45% 9.49% 8.65% -
ROE 1.86% 6.64% 0.00% 2.74% 4.30% 4.14% 5.93% -
Per Share
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 47.60 55.26 0.00 35.49 35.22 82.60 82.67 -9.27%
EPS 2.36 9.09 0.00 3.81 5.81 5.30 7.30 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.37 0.00 1.39 1.35 1.28 1.23 0.56%
Adjusted Per Share Value based on latest NOSH - 230,628
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 47.46 55.35 0.00 35.54 35.27 82.86 60.24 -4.11%
EPS 2.35 9.10 0.00 3.81 5.82 5.32 5.32 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2665 1.3722 0.00 1.3918 1.3522 1.284 0.8963 6.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/09/12 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.90 1.15 0.96 0.79 0.51 0.70 0.66 -
P/RPS 1.89 2.08 0.00 2.23 1.45 0.85 0.80 16.37%
P/EPS 38.14 12.65 0.00 20.73 8.78 13.21 9.04 28.91%
EY 2.62 7.90 0.00 4.82 11.39 7.57 11.06 -22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.00 0.57 0.38 0.55 0.54 4.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/11/12 23/11/11 - 24/03/10 26/03/09 25/03/08 15/03/07 -
Price 0.90 1.15 0.00 0.78 0.55 0.69 0.58 -
P/RPS 1.89 2.08 0.00 2.20 1.56 0.84 0.70 19.15%
P/EPS 38.14 12.65 0.00 20.47 9.47 13.02 7.95 31.86%
EY 2.62 7.90 0.00 4.88 10.56 7.68 12.59 -24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.00 0.56 0.41 0.54 0.47 7.54%

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