[NADAYU] QoQ Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -4.88%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 95,406 92,030 102,316 125,808 120,849 123,042 134,100 -20.22%
PBT 8,620 8,020 9,888 23,870 25,461 22,708 24,780 -50.37%
Tax -1,976 -1,022 -2,436 -5,704 -6,362 -6,868 -7,704 -59.46%
NP 6,644 6,998 7,452 18,166 19,098 15,840 17,076 -46.55%
-
NP to SH 6,644 6,998 7,452 18,166 19,098 15,840 17,076 -46.55%
-
Tax Rate 22.92% 12.74% 24.64% 23.90% 24.99% 30.24% 31.09% -
Total Cost 88,762 85,032 94,864 107,642 101,750 107,202 117,024 -16.76%
-
Net Worth 275,204 273,410 279,450 276,722 273,458 268,888 268,849 1.56%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 4,883 - - - -
Div Payout % - - - 26.88% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 275,204 273,410 279,450 276,722 273,458 268,888 268,849 1.56%
NOSH 162,843 162,744 163,421 162,777 162,772 162,962 162,938 -0.03%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 6.96% 7.60% 7.28% 14.44% 15.80% 12.87% 12.73% -
ROE 2.41% 2.56% 2.67% 6.56% 6.98% 5.89% 6.35% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 58.59 56.55 62.61 77.29 74.24 75.50 82.30 -20.18%
EPS 4.08 4.30 4.56 11.16 11.73 9.72 10.48 -46.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.71 1.70 1.68 1.65 1.65 1.60%
Adjusted Per Share Value based on latest NOSH - 162,796
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 41.41 39.95 44.41 54.61 52.46 53.41 58.21 -20.22%
EPS 2.88 3.04 3.23 7.89 8.29 6.88 7.41 -46.58%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
NAPS 1.1945 1.1868 1.213 1.2011 1.187 1.1671 1.167 1.55%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.87 0.99 0.94 1.00 1.27 1.53 2.94 -
P/RPS 1.48 1.75 1.50 1.29 1.71 2.03 3.57 -44.25%
P/EPS 21.32 23.02 20.61 8.96 10.82 15.74 28.05 -16.64%
EY 4.69 4.34 4.85 11.16 9.24 6.35 3.56 20.07%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.55 0.59 0.76 0.93 1.78 -56.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 14/12/04 13/09/04 28/06/04 31/03/04 19/12/03 11/09/03 -
Price 0.79 1.01 1.01 0.91 1.26 1.32 2.61 -
P/RPS 1.35 1.79 1.61 1.18 1.70 1.75 3.17 -43.24%
P/EPS 19.36 23.49 22.15 8.15 10.74 13.58 24.90 -15.38%
EY 5.16 4.26 4.51 12.26 9.31 7.36 4.02 18.01%
DY 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.59 0.54 0.75 0.80 1.58 -55.27%

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