[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -9.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 134,100 116,208 103,734 111,884 153,112 92,094 91,046 29.54%
PBT 24,780 24,155 21,334 19,716 21,864 24,207 23,336 4.09%
Tax -7,704 -7,096 -5,690 -5,026 -5,684 -13,172 -17,102 -41.32%
NP 17,076 17,059 15,644 14,690 16,180 11,035 6,233 96.15%
-
NP to SH 17,076 17,059 15,644 14,690 16,180 11,035 6,233 96.15%
-
Tax Rate 31.09% 29.38% 26.67% 25.49% 26.00% 54.41% 73.29% -
Total Cost 117,024 99,149 88,090 97,194 136,932 81,059 84,813 24.01%
-
Net Worth 268,849 252,966 184,746 181,198 179,777 83,713 66,092 155.47%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 4,864 - - - 2,283 - -
Div Payout % - 28.52% - - - 20.69% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 268,849 252,966 184,746 181,198 179,777 83,713 66,092 155.47%
NOSH 162,938 162,157 162,058 161,784 160,515 76,103 60,635 93.63%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.73% 14.68% 15.08% 13.13% 10.57% 11.98% 6.85% -
ROE 6.35% 6.74% 8.47% 8.11% 9.00% 13.18% 9.43% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 82.30 71.66 64.01 69.16 95.39 121.01 150.15 -33.09%
EPS 10.48 10.52 9.65 9.08 10.08 14.50 10.28 1.29%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.65 1.56 1.14 1.12 1.12 1.10 1.09 31.93%
Adjusted Per Share Value based on latest NOSH - 161,764
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 58.21 50.44 45.03 48.56 66.46 39.97 39.52 29.54%
EPS 7.41 7.40 6.79 6.38 7.02 4.79 2.71 95.89%
DPS 0.00 2.11 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.167 1.098 0.8019 0.7865 0.7803 0.3634 0.2869 155.47%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - - -
Price 2.94 1.99 1.94 1.29 0.85 0.00 0.00 -
P/RPS 3.57 2.78 3.03 1.87 0.89 0.00 0.00 -
P/EPS 28.05 18.92 20.10 14.21 8.43 0.00 0.00 -
EY 3.56 5.29 4.98 7.04 11.86 0.00 0.00 -
DY 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.28 1.70 1.15 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 11/09/03 26/06/03 26/03/03 17/12/02 09/09/02 27/06/02 20/05/02 -
Price 2.61 2.90 1.95 1.42 1.00 0.83 0.00 -
P/RPS 3.17 4.05 3.05 2.05 1.05 0.69 0.00 -
P/EPS 24.90 27.57 20.20 15.64 9.92 5.72 0.00 -
EY 4.02 3.63 4.95 6.39 10.08 17.47 0.00 -
DY 0.00 1.03 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 1.58 1.86 1.71 1.27 0.89 0.75 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