[NADAYU] QoQ Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 80.86%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 46,015 25,579 125,808 90,637 61,521 33,525 116,208 -45.92%
PBT 4,010 2,472 23,870 19,096 11,354 6,195 24,155 -69.62%
Tax -511 -609 -5,704 -4,772 -3,434 -1,926 -7,096 -82.55%
NP 3,499 1,863 18,166 14,324 7,920 4,269 17,059 -65.05%
-
NP to SH 3,499 1,863 18,166 14,324 7,920 4,269 17,059 -65.05%
-
Tax Rate 12.74% 24.64% 23.90% 24.99% 30.24% 31.09% 29.38% -
Total Cost 42,516 23,716 107,642 76,313 53,601 29,256 99,149 -42.98%
-
Net Worth 273,410 279,450 276,722 273,458 268,888 268,849 252,966 5.29%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 4,883 - - - 4,864 -
Div Payout % - - 26.88% - - - 28.52% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 273,410 279,450 276,722 273,458 268,888 268,849 252,966 5.29%
NOSH 162,744 163,421 162,777 162,772 162,962 162,938 162,157 0.24%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.60% 7.28% 14.44% 15.80% 12.87% 12.73% 14.68% -
ROE 1.28% 0.67% 6.56% 5.24% 2.95% 1.59% 6.74% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 28.27 15.65 77.29 55.68 37.75 20.58 71.66 -46.05%
EPS 2.15 1.14 11.16 8.80 4.86 2.62 10.52 -65.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.68 1.71 1.70 1.68 1.65 1.65 1.56 5.04%
Adjusted Per Share Value based on latest NOSH - 162,951
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 19.97 11.10 54.61 39.34 26.70 14.55 50.44 -45.93%
EPS 1.52 0.81 7.89 6.22 3.44 1.85 7.40 -65.01%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.11 -
NAPS 1.1868 1.213 1.2011 1.187 1.1671 1.167 1.098 5.29%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.99 0.94 1.00 1.27 1.53 2.94 1.99 -
P/RPS 3.50 6.01 1.29 2.28 4.05 14.29 2.78 16.51%
P/EPS 46.05 82.46 8.96 14.43 31.48 112.21 18.92 80.45%
EY 2.17 1.21 11.16 6.93 3.18 0.89 5.29 -44.64%
DY 0.00 0.00 3.00 0.00 0.00 0.00 1.51 -
P/NAPS 0.59 0.55 0.59 0.76 0.93 1.78 1.28 -40.18%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 13/09/04 28/06/04 31/03/04 19/12/03 11/09/03 26/06/03 -
Price 1.01 1.01 0.91 1.26 1.32 2.61 2.90 -
P/RPS 3.57 6.45 1.18 2.26 3.50 12.69 4.05 -8.03%
P/EPS 46.98 88.60 8.15 14.32 27.16 99.62 27.57 42.43%
EY 2.13 1.13 12.26 6.98 3.68 1.00 3.63 -29.79%
DY 0.00 0.00 3.30 0.00 0.00 0.00 1.03 -
P/NAPS 0.60 0.59 0.54 0.75 0.80 1.58 1.86 -52.80%

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