[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -5.67%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 193,420 132,789 157,802 161,890 208,596 123,622 95,406 60.39%
PBT 30,840 11,201 13,261 13,450 14,888 10,438 8,620 134.46%
Tax -9,996 -6,087 -3,385 -4,126 -5,012 -3,051 -1,976 195.56%
NP 20,844 5,114 9,876 9,324 9,876 7,387 6,644 114.75%
-
NP to SH 20,860 5,130 9,892 9,346 9,908 7,387 6,644 114.86%
-
Tax Rate 32.41% 54.34% 25.53% 30.68% 33.66% 29.23% 22.92% -
Total Cost 172,576 127,675 147,926 152,566 198,720 116,235 88,762 55.96%
-
Net Worth 286,411 271,393 273,678 274,785 277,227 275,585 275,204 2.70%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,964 - - - 4,892 - -
Div Payout % - 96.77% - - - 66.23% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 286,411 271,393 273,678 274,785 277,227 275,585 275,204 2.70%
NOSH 165,555 165,483 164,866 164,542 164,039 163,068 162,843 1.11%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 10.78% 3.85% 6.26% 5.76% 4.73% 5.98% 6.96% -
ROE 7.28% 1.89% 3.61% 3.40% 3.57% 2.68% 2.41% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 116.83 80.24 95.72 98.39 127.16 75.81 58.59 58.62%
EPS 12.60 3.10 6.00 5.68 6.04 4.53 4.08 112.50%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.73 1.64 1.66 1.67 1.69 1.69 1.69 1.57%
Adjusted Per Share Value based on latest NOSH - 165,112
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 83.96 57.64 68.50 70.27 90.54 53.66 41.41 60.40%
EPS 9.05 2.23 4.29 4.06 4.30 3.21 2.88 114.98%
DPS 0.00 2.15 0.00 0.00 0.00 2.12 0.00 -
NAPS 1.2432 1.178 1.1879 1.1927 1.2033 1.1962 1.1945 2.70%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.41 0.48 0.44 0.48 0.49 0.55 0.87 -
P/RPS 0.35 0.60 0.46 0.49 0.39 0.73 1.48 -61.85%
P/EPS 3.25 15.48 7.33 8.45 8.11 12.14 21.32 -71.56%
EY 30.73 6.46 13.64 11.83 12.33 8.24 4.69 251.36%
DY 0.00 6.25 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.24 0.29 0.27 0.29 0.29 0.33 0.51 -39.58%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 29/06/06 07/03/06 13/12/05 08/09/05 30/06/05 29/03/05 -
Price 0.36 0.43 0.45 0.44 0.50 0.50 0.79 -
P/RPS 0.31 0.54 0.47 0.45 0.39 0.66 1.35 -62.60%
P/EPS 2.86 13.87 7.50 7.75 8.28 11.04 19.36 -72.15%
EY 35.00 7.21 13.33 12.91 12.08 9.06 5.16 259.58%
DY 0.00 6.98 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.21 0.26 0.27 0.26 0.30 0.30 0.47 -41.64%

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