[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
09-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 46.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 116,208 103,734 111,884 153,112 92,094 91,046 0 -
PBT 24,155 21,334 19,716 21,864 24,207 23,336 0 -
Tax -7,096 -5,690 -5,026 -5,684 -13,172 -17,102 0 -
NP 17,059 15,644 14,690 16,180 11,035 6,233 0 -
-
NP to SH 17,059 15,644 14,690 16,180 11,035 6,233 0 -
-
Tax Rate 29.38% 26.67% 25.49% 26.00% 54.41% 73.29% - -
Total Cost 99,149 88,090 97,194 136,932 81,059 84,813 0 -
-
Net Worth 252,966 184,746 181,198 179,777 83,713 66,092 0 -
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 4,864 - - - 2,283 - - -
Div Payout % 28.52% - - - 20.69% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 252,966 184,746 181,198 179,777 83,713 66,092 0 -
NOSH 162,157 162,058 161,784 160,515 76,103 60,635 0 -
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 14.68% 15.08% 13.13% 10.57% 11.98% 6.85% 0.00% -
ROE 6.74% 8.47% 8.11% 9.00% 13.18% 9.43% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 71.66 64.01 69.16 95.39 121.01 150.15 0.00 -
EPS 10.52 9.65 9.08 10.08 14.50 10.28 0.00 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.14 1.12 1.12 1.10 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,515
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 50.44 45.03 48.56 66.46 39.97 39.52 0.00 -
EPS 7.40 6.79 6.38 7.02 4.79 2.71 0.00 -
DPS 2.11 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.098 0.8019 0.7865 0.7803 0.3634 0.2869 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 - - - -
Price 1.99 1.94 1.29 0.85 0.00 0.00 0.00 -
P/RPS 2.78 3.03 1.87 0.89 0.00 0.00 0.00 -
P/EPS 18.92 20.10 14.21 8.43 0.00 0.00 0.00 -
EY 5.29 4.98 7.04 11.86 0.00 0.00 0.00 -
DY 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.70 1.15 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 26/03/03 17/12/02 09/09/02 27/06/02 20/05/02 - -
Price 2.90 1.95 1.42 1.00 0.83 0.00 0.00 -
P/RPS 4.05 3.05 2.05 1.05 0.69 0.00 0.00 -
P/EPS 27.57 20.20 15.64 9.92 5.72 0.00 0.00 -
EY 3.63 4.95 6.39 10.08 17.47 0.00 0.00 -
DY 1.03 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.86 1.71 1.27 0.89 0.75 0.00 0.00 -

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