[NADAYU] QoQ 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- 75.4%
YoY- 45.94%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 20,436 25,579 35,171 29,116 27,996 33,525 38,407 -34.21%
PBT 1,538 2,472 4,774 7,742 5,159 6,195 8,154 -66.94%
Tax 98 -609 -932 -1,338 -1,508 -1,926 -2,828 -
NP 1,636 1,863 3,842 6,404 3,651 4,269 5,326 -54.31%
-
NP to SH 1,636 1,863 3,842 6,404 3,651 4,269 5,326 -54.31%
-
Tax Rate -6.37% 24.64% 19.52% 17.28% 29.23% 31.09% 34.68% -
Total Cost 18,800 23,716 31,329 22,712 24,345 29,256 33,081 -31.27%
-
Net Worth 274,847 279,450 276,754 273,758 268,935 268,849 253,309 5.56%
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 - - - 4,871 -
Div Payout % - - 127.12% - - - 91.46% -
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 274,847 279,450 276,754 273,758 268,935 268,849 253,309 5.56%
NOSH 163,600 163,421 162,796 162,951 162,991 162,938 162,378 0.49%
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 8.01% 7.28% 10.92% 21.99% 13.04% 12.73% 13.87% -
ROE 0.60% 0.67% 1.39% 2.34% 1.36% 1.59% 2.10% -
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 12.49 15.65 21.60 17.87 17.18 20.58 23.65 -34.53%
EPS 1.00 1.14 2.36 3.93 2.24 2.62 3.28 -54.53%
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 8.87 11.10 15.27 12.64 12.15 14.55 16.67 -34.21%
EPS 0.71 0.81 1.67 2.78 1.58 1.85 2.31 -54.29%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.11 -
NAPS 1.193 1.213 1.2013 1.1883 1.1673 1.167 1.0995 5.56%
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 7.93 6.01 4.63 7.11 8.91 14.29 8.41 -3.82%
P/EPS 99.00 82.46 42.37 32.32 68.30 112.21 60.67 38.39%
EY 1.01 1.21 2.36 3.09 1.46 0.89 1.65 -27.79%
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 8.09 6.45 4.21 7.05 7.68 12.69 12.26 -24.10%
P/EPS 101.00 88.60 38.56 32.06 58.93 99.62 88.41 9.23%
EY 0.99 1.13 2.59 3.12 1.70 1.00 1.13 -8.40%
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