[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 0.1%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 125,808 120,849 123,042 134,100 116,208 103,734 111,884 8.14%
PBT 23,870 25,461 22,708 24,780 24,155 21,334 19,716 13.60%
Tax -5,704 -6,362 -6,868 -7,704 -7,096 -5,690 -5,026 8.81%
NP 18,166 19,098 15,840 17,076 17,059 15,644 14,690 15.22%
-
NP to SH 18,166 19,098 15,840 17,076 17,059 15,644 14,690 15.22%
-
Tax Rate 23.90% 24.99% 30.24% 31.09% 29.38% 26.67% 25.49% -
Total Cost 107,642 101,750 107,202 117,024 99,149 88,090 97,194 7.05%
-
Net Worth 276,722 273,458 268,888 268,849 252,966 184,746 181,198 32.64%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 4,883 - - - 4,864 - - -
Div Payout % 26.88% - - - 28.52% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 276,722 273,458 268,888 268,849 252,966 184,746 181,198 32.64%
NOSH 162,777 162,772 162,962 162,938 162,157 162,058 161,784 0.40%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 14.44% 15.80% 12.87% 12.73% 14.68% 15.08% 13.13% -
ROE 6.56% 6.98% 5.89% 6.35% 6.74% 8.47% 8.11% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 77.29 74.24 75.50 82.30 71.66 64.01 69.16 7.69%
EPS 11.16 11.73 9.72 10.48 10.52 9.65 9.08 14.75%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.70 1.68 1.65 1.65 1.56 1.14 1.12 32.10%
Adjusted Per Share Value based on latest NOSH - 162,938
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 54.61 52.46 53.41 58.21 50.44 45.03 48.56 8.15%
EPS 7.89 8.29 6.88 7.41 7.40 6.79 6.38 15.22%
DPS 2.12 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 1.2011 1.187 1.1671 1.167 1.098 0.8019 0.7865 32.64%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.00 1.27 1.53 2.94 1.99 1.94 1.29 -
P/RPS 1.29 1.71 2.03 3.57 2.78 3.03 1.87 -21.94%
P/EPS 8.96 10.82 15.74 28.05 18.92 20.10 14.21 -26.48%
EY 11.16 9.24 6.35 3.56 5.29 4.98 7.04 35.99%
DY 3.00 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.59 0.76 0.93 1.78 1.28 1.70 1.15 -35.93%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 31/03/04 19/12/03 11/09/03 26/06/03 26/03/03 17/12/02 -
Price 0.91 1.26 1.32 2.61 2.90 1.95 1.42 -
P/RPS 1.18 1.70 1.75 3.17 4.05 3.05 2.05 -30.82%
P/EPS 8.15 10.74 13.58 24.90 27.57 20.20 15.64 -35.26%
EY 12.26 9.31 7.36 4.02 3.63 4.95 6.39 54.46%
DY 3.30 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 0.54 0.75 0.80 1.58 1.86 1.71 1.27 -43.48%

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