[NADAYU] YoY TTM 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- 78.56%
YoY- 246.92%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 44,562 91,294 250,766 174,270 132,789 123,622 125,808 -15.87%
PBT 3,233 21,027 35,104 18,235 11,202 10,438 23,870 -28.32%
Tax -4,749 -3,633 -9,396 -980 -6,088 -3,051 -5,704 -3.00%
NP -1,516 17,394 25,708 17,255 5,114 7,387 18,166 -
-
NP to SH -1,513 17,447 19,892 17,797 5,130 7,387 18,166 -
-
Tax Rate 146.89% 17.28% 26.77% 5.37% 54.35% 29.23% 23.90% -
Total Cost 46,078 73,900 225,058 157,015 127,675 116,235 107,642 -13.18%
-
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% 39.69% 34.86% 30.76% 96.96% - 26.88% -
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 -3.40% 19.05% 10.25% 9.90% 3.85% 5.98% 14.44% -
ROE -0.48% 5.52% 6.52% 9.75% 1.82% 2.69% 6.56% -
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 19.27 39.56 108.49 95.51 80.09 76.11 77.28 -20.65%
EPS -0.65 7.56 8.61 9.75 3.09 4.55 11.16 -
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 19.34 39.63 108.85 75.64 57.64 53.66 54.61 -15.88%
EPS -0.66 7.57 8.63 7.72 2.23 3.21 7.89 -
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 4.88 1.31 0.74 0.80 0.60 0.72 1.29 24.81%
P/EPS -143.65 6.88 9.30 7.79 15.51 12.09 8.96 -
EY -0.70 14.54 10.76 12.83 6.45 8.27 11.16 -
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 - 30/06/09 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 -
Price 0.00 0.59 0.80 0.80 0.43 0.50 0.91 -
P/RPS 0.00 1.49 0.74 0.84 0.54 0.66 1.18 -
P/EPS 0.00 7.80 9.30 8.20 13.90 10.99 8.16 -
EY 0.00 12.81 10.76 12.19 7.20 9.10 12.26 -
DY 0.00 5.08 3.75 3.75 6.98 0.00 3.30 -
P/NAPS 0.00 0.43 0.61 0.80 0.25 0.30 0.54 -

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