[NADAYU] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 91.96%
YoY- 342.22%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 0 10,027 59,874 35,491 14,437 52,067 35,171 -
PBT -3,028 2,145 9,929 -198 1,256 3,973 4,774 -
Tax -2,523 1,882 -2,330 5,447 -3,548 -1,569 -932 18.04%
NP -5,551 4,027 7,599 5,249 -2,292 2,404 3,842 -
-
NP to SH -5,549 4,039 7,643 5,542 -2,288 2,404 3,842 -
-
Tax Rate - -87.74% 23.47% - 282.48% 39.49% 19.52% -
Total Cost 5,551 6,000 52,275 30,242 16,729 49,663 31,329 -25.04%
-
Net Worth 312,131 316,195 305,115 182,455 281,855 274,510 276,754 2.02%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 8,092 6,923 6,934 5,473 4,973 - 4,883 8.77%
Div Payout % 0.00% 171.43% 90.73% 98.77% 0.00% - 127.12% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 312,131 316,195 305,115 182,455 281,855 274,510 276,754 2.02%
NOSH 231,208 230,799 231,148 182,455 165,797 162,432 162,796 6.01%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 0.00% 40.16% 12.69% 14.79% -15.88% 4.62% 10.92% -
ROE -1.78% 1.28% 2.50% 3.04% -0.81% 0.88% 1.39% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 0.00 4.34 25.90 19.45 8.71 32.05 21.60 -
EPS -2.40 1.75 3.31 2.99 -1.38 1.48 2.36 -
DPS 3.50 3.00 3.00 3.00 3.00 0.00 3.00 2.60%
NAPS 1.35 1.37 1.32 1.00 1.70 1.69 1.70 -3.76%
Adjusted Per Share Value based on latest NOSH - 182,455
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 0.00 4.35 25.99 15.41 6.27 22.60 15.27 -
EPS -2.41 1.75 3.32 2.41 -0.99 1.04 1.67 -
DPS 3.51 3.01 3.01 2.38 2.16 0.00 2.12 8.76%
NAPS 1.3548 1.3725 1.3244 0.792 1.2234 1.1915 1.2013 2.02%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.94 0.52 0.80 0.76 0.48 0.55 1.00 -
P/RPS 0.00 11.97 3.09 3.91 5.51 1.72 4.63 -
P/EPS -39.17 29.71 24.19 25.02 -34.78 37.16 42.37 -
EY -2.55 3.37 4.13 4.00 -2.88 2.69 2.36 -
DY 3.72 5.77 3.75 3.95 6.25 0.00 3.00 3.64%
P/NAPS 0.70 0.38 0.61 0.76 0.28 0.33 0.59 2.88%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 -
Price 0.89 0.59 0.80 0.80 0.43 0.50 0.91 -
P/RPS 0.00 13.58 3.09 4.11 4.94 1.56 4.21 -
P/EPS -37.08 33.71 24.19 26.34 -31.16 33.78 38.56 -
EY -2.70 2.97 4.13 3.80 -3.21 2.96 2.59 -
DY 3.93 5.08 3.75 3.75 6.98 0.00 3.30 2.95%
P/NAPS 0.66 0.43 0.61 0.80 0.25 0.30 0.54 3.39%

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