[NADAYU] YoY 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- 91.73%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 87,811 1,305 0 44,562 16,763 75,717 41,967 13.91%
PBT 8,258 -7,899 0 6,261 3,166 8,942 4,405 11.72%
Tax -2,619 419 0 -2,226 -1,100 -3,255 -1,638 8.63%
NP 5,639 -7,480 0 4,035 2,066 5,687 2,767 13.38%
-
NP to SH 5,713 -7,456 0 4,036 2,105 5,216 2,887 12.79%
-
Tax Rate 31.71% - - 35.55% 34.74% 36.40% 37.19% -
Total Cost 82,172 8,785 0 40,527 14,697 70,030 39,200 13.94%
-
Net Worth 292,560 316,245 0 320,573 312,280 295,419 206,454 6.34%
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 292,560 316,245 0 320,573 312,280 295,419 206,454 6.34%
NOSH 230,362 230,835 231,063 230,628 231,318 230,796 167,848 5.74%
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 6.42% -573.18% 0.00% 9.05% 12.32% 7.51% 6.59% -
ROE 1.95% -2.36% 0.00% 1.26% 0.67% 1.77% 1.40% -
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 38.12 0.57 0.00 19.32 7.25 32.81 25.00 7.72%
EPS 2.48 -3.23 0.00 1.75 0.91 2.26 1.72 6.66%
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 38.11 0.57 0.00 19.34 7.28 32.87 18.22 13.90%
EPS 2.48 -3.24 0.00 1.75 0.91 2.26 1.25 12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2699 1.3727 0.00 1.3915 1.3555 1.2823 0.8961 6.34%
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 2.36 203.42 0.00 4.09 7.04 2.13 2.64 -1.95%
P/EPS 36.29 -35.60 0.00 45.14 56.04 30.97 38.37 -0.97%
EY 2.76 -2.81 0.00 2.22 1.78 3.23 2.61 0.99%
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 2.36 203.42 0.00 4.04 7.59 2.10 2.32 0.30%
P/EPS 36.29 -35.60 0.00 44.57 60.44 30.53 33.72 1.30%
EY 2.76 -2.81 0.00 2.24 1.65 3.28 2.97 -1.28%
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