[NADAYU] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 45.39%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 90,637 61,521 33,525 116,208 77,801 55,942 38,278 77.37%
PBT 19,096 11,354 6,195 24,155 16,001 9,858 5,466 129.71%
Tax -4,772 -3,434 -1,926 -7,096 -4,268 -2,513 -1,421 123.75%
NP 14,324 7,920 4,269 17,059 11,733 7,345 4,045 131.79%
-
NP to SH 14,324 7,920 4,269 17,059 11,733 7,345 4,045 131.79%
-
Tax Rate 24.99% 30.24% 31.09% 29.38% 26.67% 25.49% 26.00% -
Total Cost 76,313 53,601 29,256 99,149 66,068 48,597 34,233 70.39%
-
Net Worth 273,458 268,888 268,849 252,966 184,746 181,198 179,777 32.16%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - 4,864 - - - -
Div Payout % - - - 28.52% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 273,458 268,888 268,849 252,966 184,746 181,198 179,777 32.16%
NOSH 162,772 162,962 162,938 162,157 162,058 161,784 160,515 0.93%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 15.80% 12.87% 12.73% 14.68% 15.08% 13.13% 10.57% -
ROE 5.24% 2.95% 1.59% 6.74% 6.35% 4.05% 2.25% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 55.68 37.75 20.58 71.66 48.01 34.58 23.85 75.71%
EPS 8.80 4.86 2.62 10.52 7.24 4.54 2.52 129.64%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.68 1.65 1.65 1.56 1.14 1.12 1.12 30.94%
Adjusted Per Share Value based on latest NOSH - 162,378
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 39.34 26.70 14.55 50.44 33.77 24.28 16.61 77.40%
EPS 6.22 3.44 1.85 7.40 5.09 3.19 1.76 131.48%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 1.187 1.1671 1.167 1.098 0.8019 0.7865 0.7803 32.16%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.27 1.53 2.94 1.99 1.94 1.29 0.85 -
P/RPS 2.28 4.05 14.29 2.78 4.04 3.73 3.56 -25.63%
P/EPS 14.43 31.48 112.21 18.92 26.80 28.41 33.73 -43.13%
EY 6.93 3.18 0.89 5.29 3.73 3.52 2.96 76.04%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 1.78 1.28 1.70 1.15 0.76 0.00%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 19/12/03 11/09/03 26/06/03 26/03/03 17/12/02 09/09/02 -
Price 1.26 1.32 2.61 2.90 1.95 1.42 1.00 -
P/RPS 2.26 3.50 12.69 4.05 4.06 4.11 4.19 -33.66%
P/EPS 14.32 27.16 99.62 27.57 26.93 31.28 39.68 -49.21%
EY 6.98 3.68 1.00 3.63 3.71 3.20 2.52 96.86%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 1.58 1.86 1.71 1.27 0.89 -10.75%

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