[NADAYU] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 4.67%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 44,562 64,098 200,095 192,633 148,656 158,552 110,302 -14.78%
PBT 3,233 11,632 34,587 20,440 18,505 13,153 16,526 -25.02%
Tax -4,749 -787 -10,000 -2 -8,814 -4,603 -2,781 9.90%
NP -1,516 10,845 24,587 20,438 9,691 8,550 13,745 -
-
NP to SH -1,513 10,897 24,162 15,462 9,825 8,561 13,745 -
-
Tax Rate 146.89% 6.77% 28.91% 0.01% 47.63% 35.00% 16.83% -
Total Cost 46,078 53,253 175,508 172,195 138,965 150,002 96,557 -12.24%
-
Net Worth 0 316,907 309,217 290,580 279,624 275,738 274,847 -
Dividend
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 8,092 6,923 6,934 5,473 4,973 - 4,883 9.32%
Div Payout % 0.00% 63.54% 28.70% 35.40% 50.63% - 35.53% -
Equity
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 0 316,907 309,217 290,580 279,624 275,738 274,847 -
NOSH 231,208 231,319 230,759 230,619 165,458 165,112 163,600 6.29%
Ratio Analysis
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -3.40% 16.92% 12.29% 10.61% 6.52% 5.39% 12.46% -
ROE 0.00% 3.44% 7.81% 5.32% 3.51% 3.10% 5.00% -
Per Share
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 19.27 27.71 86.71 83.53 89.85 96.03 67.42 -19.83%
EPS -0.65 4.71 10.47 6.70 5.94 5.18 8.40 -
DPS 3.50 3.00 3.00 2.37 3.00 0.00 3.00 2.75%
NAPS 0.00 1.37 1.34 1.26 1.69 1.67 1.68 -
Adjusted Per Share Value based on latest NOSH - 230,619
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 19.34 27.82 86.85 83.61 64.53 68.82 47.88 -14.78%
EPS -0.66 4.73 10.49 6.71 4.26 3.72 5.97 -
DPS 3.51 3.01 3.01 2.38 2.16 0.00 2.12 9.30%
NAPS 0.00 1.3756 1.3422 1.2613 1.2137 1.1969 1.193 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/06/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.89 0.80 0.63 0.89 0.42 0.48 0.99 -
P/RPS 4.62 2.89 0.73 1.07 0.47 0.50 1.47 22.39%
P/EPS -136.00 16.98 6.02 13.27 7.07 9.26 11.78 -
EY -0.74 5.89 16.62 7.53 14.14 10.80 8.49 -
DY 3.93 3.75 4.76 2.67 7.14 0.00 3.03 4.69%
P/NAPS 0.00 0.58 0.47 0.71 0.25 0.29 0.59 -
Price Multiplier on Announcement Date
30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date - 15/12/09 11/12/08 11/12/07 14/12/06 13/12/05 14/12/04 -
Price 0.00 0.78 0.60 0.87 0.43 0.44 1.01 -
P/RPS 0.00 2.81 0.69 1.04 0.48 0.46 1.50 -
P/EPS 0.00 16.56 5.73 12.98 7.24 8.49 12.02 -
EY 0.00 6.04 17.45 7.71 13.81 11.78 8.32 -
DY 0.00 3.85 5.00 2.73 6.98 0.00 2.97 -
P/NAPS 0.00 0.57 0.45 0.69 0.25 0.26 0.60 -

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