[NADAYU] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 9.05%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 120,849 123,042 134,100 116,208 103,734 111,884 153,112 -14.55%
PBT 25,461 22,708 24,780 24,155 21,334 19,716 21,864 10.65%
Tax -6,362 -6,868 -7,704 -7,096 -5,690 -5,026 -5,684 7.77%
NP 19,098 15,840 17,076 17,059 15,644 14,690 16,180 11.65%
-
NP to SH 19,098 15,840 17,076 17,059 15,644 14,690 16,180 11.65%
-
Tax Rate 24.99% 30.24% 31.09% 29.38% 26.67% 25.49% 26.00% -
Total Cost 101,750 107,202 117,024 99,149 88,090 97,194 136,932 -17.91%
-
Net Worth 273,458 268,888 268,849 252,966 184,746 181,198 179,777 32.16%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - 4,864 - - - -
Div Payout % - - - 28.52% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 273,458 268,888 268,849 252,966 184,746 181,198 179,777 32.16%
NOSH 162,772 162,962 162,938 162,157 162,058 161,784 160,515 0.93%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 15.80% 12.87% 12.73% 14.68% 15.08% 13.13% 10.57% -
ROE 6.98% 5.89% 6.35% 6.74% 8.47% 8.11% 9.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 74.24 75.50 82.30 71.66 64.01 69.16 95.39 -15.35%
EPS 11.73 9.72 10.48 10.52 9.65 9.08 10.08 10.60%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.68 1.65 1.65 1.56 1.14 1.12 1.12 30.94%
Adjusted Per Share Value based on latest NOSH - 162,378
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 52.46 53.41 58.21 50.44 45.03 48.56 66.46 -14.55%
EPS 8.29 6.88 7.41 7.40 6.79 6.38 7.02 11.68%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 1.187 1.1671 1.167 1.098 0.8019 0.7865 0.7803 32.16%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.27 1.53 2.94 1.99 1.94 1.29 0.85 -
P/RPS 1.71 2.03 3.57 2.78 3.03 1.87 0.89 54.36%
P/EPS 10.82 15.74 28.05 18.92 20.10 14.21 8.43 18.05%
EY 9.24 6.35 3.56 5.29 4.98 7.04 11.86 -15.29%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 1.78 1.28 1.70 1.15 0.76 0.00%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 19/12/03 11/09/03 26/06/03 26/03/03 17/12/02 09/09/02 -
Price 1.26 1.32 2.61 2.90 1.95 1.42 1.00 -
P/RPS 1.70 1.75 3.17 4.05 3.05 2.05 1.05 37.76%
P/EPS 10.74 13.58 24.90 27.57 20.20 15.64 9.92 5.42%
EY 9.31 7.36 4.02 3.63 4.95 6.39 10.08 -5.14%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 1.58 1.86 1.71 1.27 0.89 -10.75%

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