[NADAYU] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -482.09%
YoY- -167.56%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Revenue 168,654 66,453 127,329 1,243 75,017 62,514 224,449 -5.93%
PBT 16,625 -20,311 37,663 -6,865 10,672 14,829 35,481 -14.98%
Tax -3,165 522 -10,056 -1,944 -3,307 -1,844 -9,327 -20.66%
NP 13,460 -19,789 27,607 -8,809 7,365 12,985 26,154 -13.26%
-
NP to SH 13,669 -19,607 27,626 -8,807 7,367 13,035 23,536 -10.98%
-
Tax Rate 19.04% - 26.70% - 30.99% 12.44% 26.29% -
Total Cost 155,194 86,242 99,722 10,052 67,652 49,529 198,295 -5.11%
-
Net Worth 296,399 287,271 334,745 309,625 0 316,509 308,994 -0.88%
Dividend
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Div 2,304 4,615 - 8,092 - 6,923 6,934 -21.02%
Div Payout % 16.86% 0.00% - 0.00% - 53.12% 29.46% -
Equity
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Net Worth 296,399 287,271 334,745 309,625 0 316,509 308,994 -0.88%
NOSH 228,000 229,817 230,858 231,063 230,628 229,354 230,592 -0.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
NP Margin 7.98% -29.78% 21.68% -708.69% 9.82% 20.77% 11.65% -
ROE 4.61% -6.83% 8.25% -2.84% 0.00% 4.12% 7.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
RPS 73.97 28.92 55.15 0.54 32.53 27.26 97.34 -5.71%
EPS 6.00 -8.53 11.97 -3.81 3.19 5.68 10.21 -10.76%
DPS 1.00 2.00 0.00 3.50 0.00 3.00 3.00 -20.96%
NAPS 1.30 1.25 1.45 1.34 0.00 1.38 1.34 -0.64%
Adjusted Per Share Value based on latest NOSH - 231,063
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
RPS 73.21 28.84 55.27 0.54 32.56 27.13 97.42 -5.93%
EPS 5.93 -8.51 11.99 -3.82 3.20 5.66 10.22 -11.00%
DPS 1.00 2.00 0.00 3.51 0.00 3.01 3.01 -21.02%
NAPS 1.2865 1.2469 1.453 1.344 0.00 1.3738 1.3412 -0.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Date 29/03/13 30/03/12 31/03/11 30/07/10 31/03/10 31/07/09 31/07/08 -
Price 0.88 1.00 1.18 0.90 0.83 0.61 0.80 -
P/RPS 1.19 3.46 2.14 167.30 2.55 2.24 0.82 8.30%
P/EPS 14.68 -11.72 9.86 -23.61 25.98 10.73 7.84 14.38%
EY 6.81 -8.53 10.14 -4.24 3.85 9.32 12.76 -12.58%
DY 1.14 2.00 0.00 3.89 0.00 4.92 3.75 -22.51%
P/NAPS 0.68 0.80 0.81 0.67 0.00 0.44 0.60 2.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Date 29/05/13 28/05/12 - - - 17/09/09 19/09/08 -
Price 0.90 0.99 0.00 0.00 0.00 0.60 0.80 -
P/RPS 1.22 3.42 0.00 0.00 0.00 2.20 0.82 8.88%
P/EPS 15.01 -11.60 0.00 0.00 0.00 10.56 7.84 14.92%
EY 6.66 -8.62 0.00 0.00 0.00 9.47 12.76 -13.00%
DY 1.11 2.02 0.00 0.00 0.00 5.00 3.75 -22.95%
P/NAPS 0.69 0.79 0.00 0.00 0.00 0.43 0.60 3.03%

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