[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -7.24%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 102,316 125,808 120,849 123,042 134,100 116,208 103,734 -0.91%
PBT 9,888 23,870 25,461 22,708 24,780 24,155 21,334 -40.13%
Tax -2,436 -5,704 -6,362 -6,868 -7,704 -7,096 -5,690 -43.22%
NP 7,452 18,166 19,098 15,840 17,076 17,059 15,644 -39.03%
-
NP to SH 7,452 18,166 19,098 15,840 17,076 17,059 15,644 -39.03%
-
Tax Rate 24.64% 23.90% 24.99% 30.24% 31.09% 29.38% 26.67% -
Total Cost 94,864 107,642 101,750 107,202 117,024 99,149 88,090 5.06%
-
Net Worth 279,450 276,722 273,458 268,888 268,849 252,966 184,746 31.80%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 4,883 - - - 4,864 - -
Div Payout % - 26.88% - - - 28.52% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 279,450 276,722 273,458 268,888 268,849 252,966 184,746 31.80%
NOSH 163,421 162,777 162,772 162,962 162,938 162,157 162,058 0.56%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 7.28% 14.44% 15.80% 12.87% 12.73% 14.68% 15.08% -
ROE 2.67% 6.56% 6.98% 5.89% 6.35% 6.74% 8.47% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 62.61 77.29 74.24 75.50 82.30 71.66 64.01 -1.46%
EPS 4.56 11.16 11.73 9.72 10.48 10.52 9.65 -39.35%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.71 1.70 1.68 1.65 1.65 1.56 1.14 31.06%
Adjusted Per Share Value based on latest NOSH - 162,991
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 44.41 54.61 52.46 53.41 58.21 50.44 45.03 -0.92%
EPS 3.23 7.89 8.29 6.88 7.41 7.40 6.79 -39.08%
DPS 0.00 2.12 0.00 0.00 0.00 2.11 0.00 -
NAPS 1.213 1.2011 1.187 1.1671 1.167 1.098 0.8019 31.80%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.94 1.00 1.27 1.53 2.94 1.99 1.94 -
P/RPS 1.50 1.29 1.71 2.03 3.57 2.78 3.03 -37.44%
P/EPS 20.61 8.96 10.82 15.74 28.05 18.92 20.10 1.68%
EY 4.85 11.16 9.24 6.35 3.56 5.29 4.98 -1.74%
DY 0.00 3.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.55 0.59 0.76 0.93 1.78 1.28 1.70 -52.90%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 13/09/04 28/06/04 31/03/04 19/12/03 11/09/03 26/06/03 26/03/03 -
Price 1.01 0.91 1.26 1.32 2.61 2.90 1.95 -
P/RPS 1.61 1.18 1.70 1.75 3.17 4.05 3.05 -34.70%
P/EPS 22.15 8.15 10.74 13.58 24.90 27.57 20.20 6.34%
EY 4.51 12.26 9.31 7.36 4.02 3.63 4.95 -6.02%
DY 0.00 3.30 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 0.59 0.54 0.75 0.80 1.58 1.86 1.71 -50.83%

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