[NADAYU] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -12.88%
YoY- 18.32%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 127,514 1,243 81,870 141,141 226,383 153,216 170,419 -4.99%
PBT 31,099 -6,865 12,582 28,811 24,977 19,689 13,919 15.24%
Tax -10,218 -1,944 -3,795 -7,845 -1,619 -9,975 -4,109 17.44%
NP 20,881 -8,809 8,787 20,966 23,358 9,714 9,810 14.26%
-
NP to SH 20,976 -8,807 8,789 21,051 17,791 9,967 9,822 14.33%
-
Tax Rate 32.86% - 30.16% 27.23% 6.48% 50.66% 29.52% -
Total Cost 106,633 10,052 73,083 120,175 203,025 143,502 160,609 -6.97%
-
Net Worth 316,245 0 320,573 312,280 295,419 206,454 272,856 2.63%
Dividend
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - 8,092 - 6,934 5,473 4,973 - -
Div Payout % - 0.00% - 32.94% 30.77% 49.90% - -
Equity
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 316,245 0 320,573 312,280 295,419 206,454 272,856 2.63%
NOSH 230,835 231,063 230,628 231,318 230,796 167,848 164,371 6.17%
Ratio Analysis
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.38% -708.69% 10.73% 14.85% 10.32% 6.34% 5.76% -
ROE 6.63% 0.00% 2.74% 6.74% 6.02% 4.83% 3.60% -
Per Share
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.24 0.54 35.50 61.02 98.09 91.28 103.68 -10.51%
EPS 9.09 -3.81 3.81 9.10 7.71 5.94 5.98 7.67%
DPS 0.00 3.50 0.00 3.00 2.37 3.00 0.00 -
NAPS 1.37 0.00 1.39 1.35 1.28 1.23 1.66 -3.33%
Adjusted Per Share Value based on latest NOSH - 231,318
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.35 0.54 35.54 61.26 98.26 66.50 73.97 -4.98%
EPS 9.10 -3.82 3.81 9.14 7.72 4.33 4.26 14.33%
DPS 0.00 3.51 0.00 3.01 2.38 2.16 0.00 -
NAPS 1.3727 0.00 1.3915 1.3555 1.2823 0.8961 1.1844 2.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.15 0.96 0.79 0.51 0.70 0.66 0.44 -
P/RPS 2.08 178.46 2.23 0.84 0.71 0.72 0.42 32.62%
P/EPS 12.66 -25.19 20.73 5.60 9.08 11.11 7.36 10.04%
EY 7.90 -3.97 4.82 17.84 11.01 9.00 13.58 -9.11%
DY 0.00 3.65 0.00 5.88 3.39 4.55 0.00 -
P/NAPS 0.84 0.00 0.57 0.38 0.55 0.54 0.27 22.17%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 23/11/11 - - 26/03/09 25/03/08 15/03/07 07/03/06 -
Price 1.15 0.00 0.00 0.55 0.69 0.58 0.45 -
P/RPS 2.08 0.00 0.00 0.90 0.70 0.64 0.43 32.07%
P/EPS 12.66 0.00 0.00 6.04 8.95 9.77 7.53 9.60%
EY 7.90 0.00 0.00 16.55 11.17 10.24 13.28 -8.75%
DY 0.00 0.00 0.00 5.45 3.44 5.17 0.00 -
P/NAPS 0.84 0.00 0.00 0.41 0.54 0.47 0.27 22.17%

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