[NADAYU] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1956.85%
YoY- -74.15%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 148,354 10,143 174,820 109,351 21,541 16,309 175,767 -10.69%
PBT 23,160 -1,432 11,894 6,689 -1,568 -6,162 26,652 -8.94%
Tax -6,547 390 -2,461 -1,420 1,198 1,093 -11,005 -29.28%
NP 16,613 -1,042 9,433 5,269 -370 -5,069 15,647 4.07%
-
NP to SH 16,657 -1,026 9,663 5,422 -292 -5,033 15,807 3.55%
-
Tax Rate 28.27% - 20.69% 21.23% - - 41.29% -
Total Cost 131,741 11,185 165,387 104,082 21,911 21,378 160,120 -12.20%
-
Net Worth 314,025 296,399 296,792 291,777 285,261 287,271 308,766 1.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,300 - - - 4,608 -
Div Payout % - - 23.81% - - - 29.15% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 314,025 296,399 296,792 291,777 285,261 287,271 308,766 1.13%
NOSH 227,554 228,000 230,071 229,745 224,615 229,817 230,422 -0.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.20% -10.27% 5.40% 4.82% -1.72% -31.08% 8.90% -
ROE 5.30% -0.35% 3.26% 1.86% -0.10% -1.75% 5.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.19 4.45 75.99 47.60 9.59 7.10 76.28 -9.95%
EPS 7.32 -0.45 4.20 2.36 -0.13 -2.19 6.86 4.42%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.38 1.30 1.29 1.27 1.27 1.25 1.34 1.98%
Adjusted Per Share Value based on latest NOSH - 230,362
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.39 4.40 75.88 47.46 9.35 7.08 76.29 -10.69%
EPS 7.23 -0.45 4.19 2.35 -0.13 -2.18 6.86 3.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.363 1.2865 1.2882 1.2665 1.2382 1.2469 1.3402 1.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 0.88 0.95 0.90 1.00 1.00 1.13 -
P/RPS 1.99 19.78 1.25 1.89 10.43 14.09 1.48 21.84%
P/EPS 17.76 -195.56 22.62 38.14 -769.23 -45.66 16.47 5.16%
EY 5.63 -0.51 4.42 2.62 -0.13 -2.19 6.07 -4.89%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.77 -
P/NAPS 0.94 0.68 0.74 0.71 0.79 0.80 0.84 7.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 -
Price 1.28 0.90 0.85 0.90 0.93 0.99 1.03 -
P/RPS 1.96 20.23 1.12 1.89 9.70 13.95 1.35 28.24%
P/EPS 17.49 -200.00 20.24 38.14 -715.38 -45.21 15.01 10.74%
EY 5.72 -0.50 4.94 2.62 -0.14 -2.21 6.66 -9.65%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.94 -
P/NAPS 0.93 0.69 0.66 0.71 0.73 0.79 0.77 13.42%

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