[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -10.18%
YoY- 100.47%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 247,800 174,269 185,038 193,622 193,420 132,789 157,802 35.21%
PBT 30,924 18,235 24,577 28,056 30,840 11,201 13,261 76.12%
Tax -9,384 -980 -8,569 -9,578 -9,996 -6,087 -3,385 97.71%
NP 21,540 17,255 16,008 18,478 20,844 5,114 9,876 68.42%
-
NP to SH 8,760 17,797 16,340 18,736 20,860 5,130 9,892 -7.80%
-
Tax Rate 30.35% 5.37% 34.87% 34.14% 32.41% 54.34% 25.53% -
Total Cost 226,260 157,014 169,030 175,144 172,576 127,675 147,926 32.85%
-
Net Worth 290,463 228,208 206,488 279,715 286,411 271,393 273,678 4.05%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 5,477 - - - 4,964 - -
Div Payout % - 30.77% - - - 96.77% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 290,463 228,208 206,488 279,715 286,411 271,393 273,678 4.05%
NOSH 230,526 182,566 167,876 165,512 165,555 165,483 164,866 25.11%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 8.69% 9.90% 8.65% 9.54% 10.78% 3.85% 6.26% -
ROE 3.02% 7.80% 7.91% 6.70% 7.28% 1.89% 3.61% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 107.49 95.45 110.22 116.98 116.83 80.24 95.72 8.06%
EPS 3.80 9.60 9.73 11.32 12.60 3.10 6.00 -26.31%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.26 1.25 1.23 1.69 1.73 1.64 1.66 -16.83%
Adjusted Per Share Value based on latest NOSH - 165,458
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 107.56 75.64 80.32 84.04 83.96 57.64 68.50 35.20%
EPS 3.80 7.72 7.09 8.13 9.05 2.23 4.29 -7.78%
DPS 0.00 2.38 0.00 0.00 0.00 2.15 0.00 -
NAPS 1.2608 0.9906 0.8963 1.2141 1.2432 1.178 1.1879 4.06%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.12 0.76 0.66 0.42 0.41 0.48 0.44 -
P/RPS 1.04 0.80 0.60 0.36 0.35 0.60 0.46 72.51%
P/EPS 29.47 7.80 6.78 3.71 3.25 15.48 7.33 153.48%
EY 3.39 12.83 14.75 26.95 30.73 6.46 13.64 -60.57%
DY 0.00 3.95 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.89 0.61 0.54 0.25 0.24 0.29 0.27 121.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 -
Price 0.77 0.80 0.58 0.43 0.36 0.43 0.45 -
P/RPS 0.72 0.84 0.53 0.37 0.31 0.54 0.47 32.99%
P/EPS 20.26 8.21 5.96 3.80 2.86 13.87 7.50 94.31%
EY 4.94 12.19 16.78 26.33 35.00 7.21 13.33 -48.49%
DY 0.00 3.75 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.61 0.64 0.47 0.25 0.21 0.26 0.27 72.43%

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