[NADAYU] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -48.14%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 185,038 193,622 193,420 132,789 157,802 161,890 208,596 -7.65%
PBT 24,577 28,056 30,840 11,201 13,261 13,450 14,888 39.55%
Tax -8,569 -9,578 -9,996 -6,087 -3,385 -4,126 -5,012 42.84%
NP 16,008 18,478 20,844 5,114 9,876 9,324 9,876 37.86%
-
NP to SH 16,340 18,736 20,860 5,130 9,892 9,346 9,908 39.45%
-
Tax Rate 34.87% 34.14% 32.41% 54.34% 25.53% 30.68% 33.66% -
Total Cost 169,030 175,144 172,576 127,675 147,926 152,566 198,720 -10.20%
-
Net Worth 206,488 279,715 286,411 271,393 273,678 274,785 277,227 -17.78%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 4,964 - - - -
Div Payout % - - - 96.77% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 206,488 279,715 286,411 271,393 273,678 274,785 277,227 -17.78%
NOSH 167,876 165,512 165,555 165,483 164,866 164,542 164,039 1.54%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 8.65% 9.54% 10.78% 3.85% 6.26% 5.76% 4.73% -
ROE 7.91% 6.70% 7.28% 1.89% 3.61% 3.40% 3.57% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 110.22 116.98 116.83 80.24 95.72 98.39 127.16 -9.06%
EPS 9.73 11.32 12.60 3.10 6.00 5.68 6.04 37.30%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.23 1.69 1.73 1.64 1.66 1.67 1.69 -19.04%
Adjusted Per Share Value based on latest NOSH - 165,797
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 80.32 84.04 83.96 57.64 68.50 70.27 90.54 -7.65%
EPS 7.09 8.13 9.05 2.23 4.29 4.06 4.30 39.44%
DPS 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
NAPS 0.8963 1.2141 1.2432 1.178 1.1879 1.1927 1.2033 -17.78%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.66 0.42 0.41 0.48 0.44 0.48 0.49 -
P/RPS 0.60 0.36 0.35 0.60 0.46 0.49 0.39 33.16%
P/EPS 6.78 3.71 3.25 15.48 7.33 8.45 8.11 -11.22%
EY 14.75 26.95 30.73 6.46 13.64 11.83 12.33 12.65%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.24 0.29 0.27 0.29 0.29 51.18%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 08/09/05 -
Price 0.58 0.43 0.36 0.43 0.45 0.44 0.50 -
P/RPS 0.53 0.37 0.31 0.54 0.47 0.45 0.39 22.62%
P/EPS 5.96 3.80 2.86 13.87 7.50 7.75 8.28 -19.63%
EY 16.78 26.33 35.00 7.21 13.33 12.91 12.08 24.41%
DY 0.00 0.00 0.00 6.98 0.00 0.00 0.00 -
P/NAPS 0.47 0.25 0.21 0.26 0.27 0.26 0.30 34.78%

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