[NADAYU] YoY TTM 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- -17.12%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 175,768 2,948 44,562 91,294 250,766 174,270 132,789 5.06%
PBT 26,654 -6,977 3,233 21,027 35,104 18,235 11,202 16.50%
Tax -11,006 958 -4,749 -3,633 -9,396 -980 -6,088 10.99%
NP 15,648 -6,019 -1,516 17,394 25,708 17,255 5,114 21.78%
-
NP to SH 15,807 -6,013 -1,513 17,447 19,892 17,797 5,130 21.93%
-
Tax Rate 41.29% - 146.89% 17.28% 26.77% 5.37% 54.35% -
Total Cost 160,120 8,967 46,078 73,900 225,058 157,015 127,675 4.07%
-
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 - 8,092 6,923 6,934 5,473 4,973 -1.30%
Div Payout % 29.20% - 0.00% 39.69% 34.86% 30.76% 96.96% -
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 8.90% -204.17% -3.40% 19.05% 10.25% 9.90% 3.85% -
ROE 5.11% -1.97% -0.48% 5.52% 6.52% 9.75% 1.82% -
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 76.17 1.28 19.27 39.56 108.49 95.51 80.09 -0.88%
EPS 6.85 -2.60 -0.65 7.56 8.61 9.75 3.09 15.06%
DPS 2.00 0.00 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 76.29 1.28 19.34 39.63 108.85 75.64 57.64 5.06%
EPS 6.86 -2.61 -0.66 7.57 8.63 7.72 2.23 21.90%
DPS 2.00 0.00 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 1.48 76.81 4.88 1.31 0.74 0.80 0.60 17.24%
P/EPS 16.50 -37.66 -143.65 6.88 9.30 7.79 15.51 1.09%
EY 6.06 -2.66 -0.70 14.54 10.76 12.83 6.45 -1.09%
DY 1.77 0.00 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 - - 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 1.03 0.00 0.00 0.59 0.80 0.80 0.43 -
P/RPS 1.35 0.00 0.00 1.49 0.74 0.84 0.54 17.52%
P/EPS 15.04 0.00 0.00 7.80 9.30 8.20 13.90 1.39%
EY 6.65 0.00 0.00 12.81 10.76 12.19 7.20 -1.39%
DY 1.94 0.00 0.00 5.08 3.75 3.75 6.98 -20.20%
P/NAPS 0.77 0.00 0.00 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