[NADAYU] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1337.9%
YoY- -74.15%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 296,708 40,572 174,820 145,801 43,082 65,236 175,767 41.81%
PBT 46,320 -5,728 11,894 8,918 -3,136 -24,648 26,652 44.60%
Tax -13,094 1,560 -2,461 -1,893 2,396 4,372 -11,005 12.29%
NP 33,226 -4,168 9,433 7,025 -740 -20,276 15,647 65.28%
-
NP to SH 33,314 -4,104 9,663 7,229 -584 -20,132 15,807 64.45%
-
Tax Rate 28.27% - 20.69% 21.23% - - 41.29% -
Total Cost 263,482 44,740 165,387 138,776 43,822 85,512 160,120 39.42%
-
Net Worth 314,025 296,399 296,792 291,777 285,261 287,271 308,766 1.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,300 - - - 4,608 -
Div Payout % - - 23.81% - - - 29.15% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 314,025 296,399 296,792 291,777 285,261 287,271 308,766 1.13%
NOSH 227,554 228,000 230,071 229,745 224,615 229,817 230,422 -0.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.20% -10.27% 5.40% 4.82% -1.72% -31.08% 8.90% -
ROE 10.61% -1.38% 3.26% 2.48% -0.20% -7.01% 5.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 130.39 17.79 75.99 63.46 19.18 28.39 76.28 43.00%
EPS 14.64 -1.80 4.20 3.15 -0.26 -8.76 6.86 65.83%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.38 1.30 1.29 1.27 1.27 1.25 1.34 1.98%
Adjusted Per Share Value based on latest NOSH - 230,362
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 128.79 17.61 75.88 63.29 18.70 28.32 76.29 41.82%
EPS 14.46 -1.78 4.19 3.14 -0.25 -8.74 6.86 64.47%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.363 1.2865 1.2882 1.2665 1.2382 1.2469 1.3402 1.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 0.88 0.95 0.90 1.00 1.00 1.13 -
P/RPS 1.00 4.95 1.25 1.42 5.21 3.52 1.48 -23.01%
P/EPS 8.88 -48.89 22.62 28.60 -384.62 -11.42 16.47 -33.78%
EY 11.26 -2.05 4.42 3.50 -0.26 -8.76 6.07 51.03%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.77 -
P/NAPS 0.94 0.68 0.74 0.71 0.79 0.80 0.84 7.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 -
Price 1.28 0.90 0.85 0.90 0.93 0.99 1.03 -
P/RPS 0.98 5.06 1.12 1.42 4.85 3.49 1.35 -19.24%
P/EPS 8.74 -50.00 20.24 28.60 -357.69 -11.30 15.01 -30.29%
EY 11.44 -2.00 4.94 3.50 -0.28 -8.85 6.66 43.47%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.94 -
P/NAPS 0.93 0.69 0.66 0.71 0.73 0.79 0.77 13.42%

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