[NADAYU] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -5.06%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 161,890 208,596 123,622 95,406 92,030 102,316 125,808 18.25%
PBT 13,450 14,888 10,438 8,620 8,020 9,888 23,870 -31.70%
Tax -4,126 -5,012 -3,051 -1,976 -1,022 -2,436 -5,704 -19.37%
NP 9,324 9,876 7,387 6,644 6,998 7,452 18,166 -35.81%
-
NP to SH 9,346 9,908 7,387 6,644 6,998 7,452 18,166 -35.71%
-
Tax Rate 30.68% 33.66% 29.23% 22.92% 12.74% 24.64% 23.90% -
Total Cost 152,566 198,720 116,235 88,762 85,032 94,864 107,642 26.09%
-
Net Worth 274,785 277,227 275,585 275,204 273,410 279,450 276,722 -0.46%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 4,892 - - - 4,883 -
Div Payout % - - 66.23% - - - 26.88% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 274,785 277,227 275,585 275,204 273,410 279,450 276,722 -0.46%
NOSH 164,542 164,039 163,068 162,843 162,744 163,421 162,777 0.71%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.76% 4.73% 5.98% 6.96% 7.60% 7.28% 14.44% -
ROE 3.40% 3.57% 2.68% 2.41% 2.56% 2.67% 6.56% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 98.39 127.16 75.81 58.59 56.55 62.61 77.29 17.40%
EPS 5.68 6.04 4.53 4.08 4.30 4.56 11.16 -36.17%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.67 1.69 1.69 1.69 1.68 1.71 1.70 -1.17%
Adjusted Per Share Value based on latest NOSH - 163,076
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 70.27 90.54 53.66 41.41 39.95 44.41 54.61 18.24%
EPS 4.06 4.30 3.21 2.88 3.04 3.23 7.89 -35.70%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.12 -
NAPS 1.1927 1.2033 1.1962 1.1945 1.1868 1.213 1.2011 -0.46%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.48 0.49 0.55 0.87 0.99 0.94 1.00 -
P/RPS 0.49 0.39 0.73 1.48 1.75 1.50 1.29 -47.45%
P/EPS 8.45 8.11 12.14 21.32 23.02 20.61 8.96 -3.82%
EY 11.83 12.33 8.24 4.69 4.34 4.85 11.16 3.95%
DY 0.00 0.00 5.45 0.00 0.00 0.00 3.00 -
P/NAPS 0.29 0.29 0.33 0.51 0.59 0.55 0.59 -37.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 -
Price 0.44 0.50 0.50 0.79 1.01 1.01 0.91 -
P/RPS 0.45 0.39 0.66 1.35 1.79 1.61 1.18 -47.31%
P/EPS 7.75 8.28 11.04 19.36 23.49 22.15 8.15 -3.29%
EY 12.91 12.08 9.06 5.16 4.26 4.51 12.26 3.49%
DY 0.00 0.00 6.00 0.00 0.00 0.00 3.30 -
P/NAPS 0.26 0.30 0.30 0.47 0.60 0.59 0.54 -38.48%

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