[NADAYU] YoY TTM Result on 30-Apr-2008 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 11.81%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 2,948 44,562 91,294 250,766 174,270 132,789 123,622 -48.23%
PBT -6,977 3,233 21,027 35,104 18,235 11,202 10,438 -
Tax 958 -4,749 -3,633 -9,396 -980 -6,088 -3,051 -
NP -6,019 -1,516 17,394 25,708 17,255 5,114 7,387 -
-
NP to SH -6,013 -1,513 17,447 19,892 17,797 5,130 7,387 -
-
Tax Rate - 146.89% 17.28% 26.77% 5.37% 54.35% 29.23% -
Total Cost 8,967 46,078 73,900 225,058 157,015 127,675 116,235 -36.33%
-
Net Worth 305,000 312,131 316,195 305,115 182,455 281,855 274,510 1.87%
Dividend
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - 8,092 6,923 6,934 5,473 4,973 - -
Div Payout % - 0.00% 39.69% 34.86% 30.76% 96.96% - -
Equity
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 305,000 312,131 316,195 305,115 182,455 281,855 274,510 1.87%
NOSH 231,061 231,208 230,799 231,148 182,455 165,797 162,432 6.40%
Ratio Analysis
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin -204.17% -3.40% 19.05% 10.25% 9.90% 3.85% 5.98% -
ROE -1.97% -0.48% 5.52% 6.52% 9.75% 1.82% 2.69% -
Per Share
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 1.28 19.27 39.56 108.49 95.51 80.09 76.11 -51.32%
EPS -2.60 -0.65 7.56 8.61 9.75 3.09 4.55 -
DPS 0.00 3.50 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.32 1.35 1.37 1.32 1.00 1.70 1.69 -4.26%
Adjusted Per Share Value based on latest NOSH - 231,148
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 1.28 19.34 39.63 108.85 75.64 57.64 53.66 -48.23%
EPS -2.61 -0.66 7.57 8.63 7.72 2.23 3.21 -
DPS 0.00 3.51 3.01 3.01 2.38 2.16 0.00 -
NAPS 1.3239 1.3548 1.3725 1.3244 0.792 1.2234 1.1915 1.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 30/12/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.98 0.94 0.52 0.80 0.76 0.48 0.55 -
P/RPS 76.81 4.88 1.31 0.74 0.80 0.60 0.72 127.73%
P/EPS -37.66 -143.65 6.88 9.30 7.79 15.51 12.09 -
EY -2.66 -0.70 14.54 10.76 12.83 6.45 8.27 -
DY 0.00 3.72 5.77 3.75 3.95 6.25 0.00 -
P/NAPS 0.74 0.70 0.38 0.61 0.76 0.28 0.33 15.29%
Price Multiplier on Announcement Date
31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date - - 30/06/09 30/06/08 29/06/07 29/06/06 30/06/05 -
Price 0.00 0.00 0.59 0.80 0.80 0.43 0.50 -
P/RPS 0.00 0.00 1.49 0.74 0.84 0.54 0.66 -
P/EPS 0.00 0.00 7.80 9.30 8.20 13.90 10.99 -
EY 0.00 0.00 12.81 10.76 12.19 7.20 9.10 -
DY 0.00 0.00 5.08 3.75 3.75 6.98 0.00 -
P/NAPS 0.00 0.00 0.43 0.61 0.80 0.25 0.30 -

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