[NADAYU] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ-0.0%
YoY- -168.39%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 174,820 175,768 2,948 44,562 91,294 250,766 174,270 0.05%
PBT 11,895 26,654 -6,977 3,233 21,027 35,104 18,235 -7.24%
Tax -2,462 -11,006 958 -4,749 -3,633 -9,396 -980 17.61%
NP 9,433 15,648 -6,019 -1,516 17,394 25,708 17,255 -10.09%
-
NP to SH 9,662 15,807 -6,013 -1,513 17,447 19,892 17,797 -10.20%
-
Tax Rate 20.70% 41.29% - 146.89% 17.28% 26.77% 5.37% -
Total Cost 165,387 160,120 8,967 46,078 73,900 225,058 157,015 0.91%
-
Net Worth 297,330 309,216 305,000 312,131 316,195 305,115 182,455 8.98%
Dividend
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 2,304 4,615 - 8,092 6,923 6,934 5,473 -14.13%
Div Payout % 23.86% 29.20% - 0.00% 39.69% 34.86% 30.76% -
Equity
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 297,330 309,216 305,000 312,131 316,195 305,115 182,455 8.98%
NOSH 230,489 230,758 231,061 231,208 230,799 231,148 182,455 4.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.40% 8.90% -204.17% -3.40% 19.05% 10.25% 9.90% -
ROE 3.25% 5.11% -1.97% -0.48% 5.52% 6.52% 9.75% -
Per Share
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 75.85 76.17 1.28 19.27 39.56 108.49 95.51 -3.97%
EPS 4.19 6.85 -2.60 -0.65 7.56 8.61 9.75 -13.82%
DPS 1.00 2.00 0.00 3.50 3.00 3.00 3.00 -17.59%
NAPS 1.29 1.34 1.32 1.35 1.37 1.32 1.00 4.58%
Adjusted Per Share Value based on latest NOSH - 231,061
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 75.88 76.29 1.28 19.34 39.63 108.85 75.64 0.05%
EPS 4.19 6.86 -2.61 -0.66 7.57 8.63 7.72 -10.20%
DPS 1.00 2.00 0.00 3.51 3.01 3.01 2.38 -14.16%
NAPS 1.2906 1.3422 1.3239 1.3548 1.3725 1.3244 0.792 8.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 31/12/12 30/12/11 30/12/10 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.95 1.13 0.98 0.94 0.52 0.80 0.76 -
P/RPS 1.25 1.48 76.81 4.88 1.31 0.74 0.80 8.17%
P/EPS 22.66 16.50 -37.66 -143.65 6.88 9.30 7.79 20.69%
EY 4.41 6.06 -2.66 -0.70 14.54 10.76 12.83 -17.14%
DY 1.05 1.77 0.00 3.72 5.77 3.75 3.95 -20.81%
P/NAPS 0.74 0.84 0.74 0.70 0.38 0.61 0.76 -0.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/02/13 24/02/12 - - 30/06/09 30/06/08 29/06/07 -
Price 0.85 1.03 0.00 0.00 0.59 0.80 0.80 -
P/RPS 1.12 1.35 0.00 0.00 1.49 0.74 0.84 5.19%
P/EPS 20.28 15.04 0.00 0.00 7.80 9.30 8.20 17.29%
EY 4.93 6.65 0.00 0.00 12.81 10.76 12.19 -14.74%
DY 1.18 1.94 0.00 0.00 5.08 3.75 3.75 -18.42%
P/NAPS 0.66 0.77 0.00 0.00 0.43 0.61 0.80 -3.33%

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