[NADAYU] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 1.66%
YoY- 110.54%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 174,269 138,779 96,811 48,355 132,789 118,352 80,945 66.96%
PBT 18,235 18,433 14,028 7,710 11,201 9,946 6,725 94.80%
Tax -980 -6,427 -4,789 -2,499 -6,087 -2,539 -2,063 -39.20%
NP 17,255 12,006 9,239 5,211 5,114 7,407 4,662 139.84%
-
NP to SH 17,797 12,255 9,368 5,215 5,130 7,419 4,673 144.47%
-
Tax Rate 5.37% 34.87% 34.14% 32.41% 54.34% 25.53% 30.68% -
Total Cost 157,014 126,773 87,572 43,144 127,675 110,945 76,283 62.02%
-
Net Worth 228,208 206,488 279,715 286,411 271,393 273,678 274,785 -11.67%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 5,477 - - - 4,964 - - -
Div Payout % 30.77% - - - 96.77% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 228,208 206,488 279,715 286,411 271,393 273,678 274,785 -11.67%
NOSH 182,566 167,876 165,512 165,555 165,483 164,866 164,542 7.19%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 9.90% 8.65% 9.54% 10.78% 3.85% 6.26% 5.76% -
ROE 7.80% 5.93% 3.35% 1.82% 1.89% 2.71% 1.70% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 95.45 82.67 58.49 29.21 80.24 71.79 49.19 55.76%
EPS 9.60 7.30 5.66 3.15 3.10 4.50 2.84 125.73%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.25 1.23 1.69 1.73 1.64 1.66 1.67 -17.60%
Adjusted Per Share Value based on latest NOSH - 165,555
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 75.64 60.24 42.02 20.99 57.64 51.37 35.13 66.97%
EPS 7.72 5.32 4.07 2.26 2.23 3.22 2.03 144.23%
DPS 2.38 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 0.9906 0.8963 1.2141 1.2432 1.178 1.1879 1.1927 -11.67%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.66 0.42 0.41 0.48 0.44 0.48 -
P/RPS 0.80 0.80 0.72 1.40 0.60 0.61 0.98 -12.68%
P/EPS 7.80 9.04 7.42 13.02 15.48 9.78 16.90 -40.36%
EY 12.83 11.06 13.48 7.68 6.46 10.23 5.92 67.70%
DY 3.95 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.61 0.54 0.25 0.24 0.29 0.27 0.29 64.39%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 -
Price 0.80 0.58 0.43 0.36 0.43 0.45 0.44 -
P/RPS 0.84 0.70 0.74 1.23 0.54 0.63 0.89 -3.79%
P/EPS 8.21 7.95 7.60 11.43 13.87 10.00 15.49 -34.58%
EY 12.19 12.59 13.16 8.75 7.21 10.00 6.45 53.03%
DY 3.75 0.00 0.00 0.00 6.98 0.00 0.00 -
P/NAPS 0.64 0.47 0.25 0.21 0.26 0.27 0.26 82.60%

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