[NADAYU] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 91.88%
YoY- -47.15%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 48,254 64,542 0 10,027 59,874 35,491 14,437 23.69%
PBT -4,445 12,739 -3,028 2,145 9,929 -198 1,256 -
Tax -788 -5,592 -2,523 1,882 -2,330 5,447 -3,548 -23.29%
NP -5,233 7,147 -5,551 4,027 7,599 5,249 -2,292 15.66%
-
NP to SH -5,169 7,186 -5,549 4,039 7,643 5,542 -2,288 15.44%
-
Tax Rate - 43.90% - -87.74% 23.47% - 282.48% -
Total Cost 53,487 57,395 5,551 6,000 52,275 30,242 16,729 22.73%
-
Net Worth 309,216 305,000 312,131 316,195 305,115 182,455 281,855 1.64%
Dividend
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,615 8,087 8,092 6,923 6,934 5,473 4,973 -1.30%
Div Payout % 0.00% 112.54% 0.00% 171.43% 90.73% 98.77% 0.00% -
Equity
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 309,216 305,000 312,131 316,195 305,115 182,455 281,855 1.64%
NOSH 230,758 231,061 231,208 230,799 231,148 182,455 165,797 5.99%
Ratio Analysis
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -10.84% 11.07% 0.00% 40.16% 12.69% 14.79% -15.88% -
ROE -1.67% 2.36% -1.78% 1.28% 2.50% 3.04% -0.81% -
Per Share
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 20.91 27.93 0.00 4.34 25.90 19.45 8.71 16.68%
EPS -2.24 3.11 -2.40 1.75 3.31 2.99 -1.38 8.91%
DPS 2.00 3.50 3.50 3.00 3.00 3.00 3.00 -6.89%
NAPS 1.34 1.32 1.35 1.37 1.32 1.00 1.70 -4.10%
Adjusted Per Share Value based on latest NOSH - 230,799
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 20.94 28.01 0.00 4.35 25.99 15.41 6.27 23.68%
EPS -2.24 3.12 -2.41 1.75 3.32 2.41 -0.99 15.47%
DPS 2.00 3.51 3.51 3.01 3.01 2.38 2.16 -1.34%
NAPS 1.3422 1.3239 1.3548 1.3725 1.3244 0.792 1.2234 1.64%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/12/11 30/12/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.13 0.98 0.94 0.52 0.80 0.76 0.48 -
P/RPS 5.40 3.51 0.00 11.97 3.09 3.91 5.51 -0.35%
P/EPS -50.45 31.51 -39.17 29.71 24.19 25.02 -34.78 6.77%
EY -1.98 3.17 -2.55 3.37 4.13 4.00 -2.88 -6.39%
DY 1.77 3.57 3.72 5.77 3.75 3.95 6.25 -19.93%
P/NAPS 0.84 0.74 0.70 0.38 0.61 0.76 0.28 21.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 24/02/12 17/02/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 1.03 1.34 0.89 0.59 0.80 0.80 0.43 -
P/RPS 4.93 4.80 0.00 13.58 3.09 4.11 4.94 -0.03%
P/EPS -45.98 43.09 -37.08 33.71 24.19 26.34 -31.16 7.09%
EY -2.17 2.32 -2.70 2.97 4.13 3.80 -3.21 -6.66%
DY 1.94 2.61 3.93 5.08 3.75 3.75 6.98 -20.20%
P/NAPS 0.77 1.02 0.66 0.43 0.61 0.80 0.25 21.92%

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