[NADAYU] QoQ 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- 20.5%
YoY- 176.62%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 138,210 10,143 65,469 87,811 5,231 16,309 48,254 101.81%
PBT 25,592 -1,432 5,205 8,258 4,594 -6,162 -4,445 -
Tax -7,938 390 -1,041 -2,619 105 1,093 -788 367.09%
NP 17,654 -1,042 4,164 5,639 4,699 -5,069 -5,233 -
-
NP to SH 17,683 -1,026 4,241 5,713 4,741 -5,033 -5,169 -
-
Tax Rate 31.02% - 20.00% 31.71% -2.29% - - -
Total Cost 120,556 11,185 61,305 82,172 532 21,378 53,487 71.99%
-
Net Worth 314,061 296,399 297,330 292,560 292,284 287,271 309,216 1.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,304 - - - 4,615 -
Div Payout % - - 54.35% - - - 0.00% -
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 314,061 296,399 297,330 292,560 292,284 287,271 309,216 1.04%
NOSH 227,580 228,000 230,489 230,362 230,145 229,817 230,758 -0.92%
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 12.77% -10.27% 6.36% 6.42% 89.83% -31.08% -10.84% -
ROE 5.63% -0.35% 1.43% 1.95% 1.62% -1.75% -1.67% -
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 60.73 4.45 28.40 38.12 2.27 7.10 20.91 103.69%
EPS 7.77 -0.45 1.84 2.48 2.06 -2.19 -2.24 -
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 59.99 4.40 28.42 38.11 2.27 7.08 20.94 101.84%
EPS 7.68 -0.45 1.84 2.48 2.06 -2.18 -2.24 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.3632 1.2865 1.2906 1.2699 1.2687 1.2469 1.3422 1.04%
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 2.14 19.78 3.34 2.36 44.00 14.09 5.40 -46.07%
P/EPS 16.73 -195.56 51.63 36.29 48.54 -45.66 -50.45 -
EY 5.98 -0.51 1.94 2.76 2.06 -2.19 -1.98 -
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 2.11 20.23 2.99 2.36 40.92 13.95 4.93 -43.23%
P/EPS 16.47 -200.00 46.20 36.29 45.15 -45.21 -45.98 -
EY 6.07 -0.50 2.16 2.76 2.22 -2.21 -2.17 -
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