[NADAYU] QoQ TTM Result on 30-Apr-2003 [#4]

Stock

[NADAYU] NADAYU PROPERTIES BHD

Announcement Date

26-Jun-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2003

Quarter

30-Apr-2003 [#4]

Profit Trend

QoQ- -5.73%

YoY- 51.78%

Quarter Report

NADAYU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
TTM Result
Revenue	129,044	121,787	111,455	116,208	101,542	108,164	90,500	26.60%
YoY %	5.96%	9.27%	-4.09%	14.44%	-6.12%	19.52%	-	-
Horiz. %	142.59%	134.57%	123.15%	128.41%	112.20%	119.52%	100.00%	-
PBT	27,250	25,651	24,884	24,155	22,707	23,454	19,062	26.81%
YoY %	6.23%	3.08%	3.02%	6.38%	-3.18%	23.04%	-	-
Horiz. %	142.95%	134.57%	130.54%	126.72%	119.12%	123.04%	100.00%	-
Tax	-7,600	-8,017	-7,601	-7,096	-4,612	-4,870	-3,778	59.15%
YoY %	5.20%	-5.47%	-7.12%	-53.86%	5.30%	-28.90%	-	-
Horiz. %	201.16%	212.20%	201.19%	187.82%	122.08%	128.90%	100.00%	-
NP	19,650	17,634	17,283	17,059	18,095	18,584	15,284	18.18%
YoY %	11.43%	2.03%	1.31%	-5.73%	-2.63%	21.59%	-	-
Horiz. %	128.57%	115.38%	113.08%	111.61%	118.39%	121.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,650	17,634	17,283	17,059	18,095	18,584	15,284	18.18%
YoY %	11.43%	2.03%	1.31%	-5.73%	-2.63%	21.59%	-	-
Horiz. %	128.57%	115.38%	113.08%	111.61%	118.39%	121.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	31.25%	30.55%	29.38%	20.31%	20.76%	19.82%	-
YoY %	-10.75%	2.29%	3.98%	44.66%	-2.17%	4.74%	-	-
Horiz. %	140.72%	157.67%	154.14%	148.23%	102.47%	104.74%	100.00%	-
Total Cost	109,394	104,153	94,172	99,149	83,447	89,580	75,216	28.28%
YoY %	5.03%	10.60%	-5.02%	18.82%	-6.85%	19.10%	-	-
Horiz. %	145.44%	138.47%	125.20%	131.82%	110.94%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,758	268,935	268,849	253,309	184,587	181,176	179,777	32.25%
YoY %	1.79%	0.03%	6.13%	37.23%	1.88%	0.78%	-	-
Horiz. %	152.28%	149.59%	149.55%	140.90%	102.68%	100.78%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Dividend
Div	4,871	4,871	4,871	4,871	2,283	2,283	2,283	65.50%
YoY %	0.00%	0.00%	0.00%	113.36%	0.00%	0.00%	-	-
Horiz. %	213.36%	213.36%	213.36%	213.36%	100.00%	100.00%	100.00%	-
Div Payout %	24.79%	27.62%	28.19%	28.56%	12.62%	12.28%	14.94%	-
YoY %	-10.25%	-2.02%	-1.30%	126.31%	2.77%	-17.80%	-	-
Horiz. %	165.93%	184.87%	188.69%	191.16%	84.47%	82.20%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Equity
Net Worth	273,758	268,935	268,849	253,309	184,587	181,176	179,777	32.25%
YoY %	1.79%	0.03%	6.13%	37.23%	1.88%	0.78%	-	-
Horiz. %	152.28%	149.59%	149.55%	140.90%	102.68%	100.78%	100.00%	-
NOSH	162,951	162,991	162,938	162,378	161,918	161,764	160,515	1.00%
YoY %	-0.02%	0.03%	0.34%	0.28%	0.10%	0.78%	-	-
Horiz. %	101.52%	101.54%	101.51%	101.16%	100.87%	100.78%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Ratio Analysis
NP Margin	15.23%	14.48%	15.51%	14.68%	17.82%	17.18%	16.89%	-
YoY %	5.18%	-6.64%	5.65%	-17.62%	3.73%	1.72%	-	-
Horiz. %	90.17%	85.73%	91.83%	86.92%	105.51%	101.72%	100.00%	-
ROE	7.18%	6.56%	6.43%	6.73%	9.80%	10.26%	8.50%	-
YoY %	9.45%	2.02%	-4.46%	-31.33%	-4.48%	20.71%	-	-
Horiz. %	84.47%	77.18%	75.65%	79.18%	115.29%	120.71%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Per Share
RPS	79.19	74.72	68.40	71.57	62.71	66.87	56.38	25.34%
YoY %	5.98%	9.24%	-4.43%	14.13%	-6.22%	18.61%	-	-
Horiz. %	140.46%	132.53%	121.32%	126.94%	111.23%	118.61%	100.00%	-
EPS	12.06	10.82	10.61	10.51	11.18	11.49	9.52	17.02%
YoY %	11.46%	1.98%	0.95%	-5.99%	-2.70%	20.69%	-	-
Horiz. %	126.68%	113.66%	111.45%	110.40%	117.44%	120.69%	100.00%	-
DPS	3.00	3.00	3.00	3.00	1.41	1.41	1.42	64.42%
YoY %	0.00%	0.00%	0.00%	112.77%	0.00%	-0.70%	-	-
Horiz. %	211.27%	211.27%	211.27%	211.27%	99.30%	99.30%	100.00%	-
NAPS	1.68	1.65	1.65	1.56	1.14	1.12	1.12	30.94%
YoY %	1.82%	0.00%	5.77%	36.84%	1.79%	0.00%	-	-
Horiz. %	150.00%	147.32%	147.32%	139.29%	101.79%	100.00%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 162,378
RPS	56.01	52.86	48.38	50.44	44.07	46.95	39.28	26.60%
YoY %	5.96%	9.26%	-4.08%	14.45%	-6.13%	19.53%	-	-
Horiz. %	142.59%	134.57%	123.17%	128.41%	112.19%	119.53%	100.00%	-
EPS	8.53	7.65	7.50	7.40	7.85	8.07	6.63	18.23%
YoY %	11.50%	2.00%	1.35%	-5.73%	-2.73%	21.72%	-	-
Horiz. %	128.66%	115.38%	113.12%	111.61%	118.40%	121.72%	100.00%	-
DPS	2.11	2.11	2.11	2.11	0.99	0.99	0.99	65.38%
YoY %	0.00%	0.00%	0.00%	113.13%	0.00%	0.00%	-	-
Horiz. %	213.13%	213.13%	213.13%	213.13%	100.00%	100.00%	100.00%	-
NAPS	1.1883	1.1673	1.167	1.0995	0.8012	0.7864	0.7803	32.26%
YoY %	1.80%	0.03%	6.14%	37.23%	1.88%	0.78%	-	-
Horiz. %	152.29%	149.60%	149.56%	140.91%	102.68%	100.78%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	31/10/02	31/07/02	-
Price	1.27	1.53	2.94	1.99	1.94	1.29	0.85	-
P/RPS	1.60	2.05	4.30	2.78	3.09	1.93	1.51	3.92%
YoY %	-21.95%	-52.33%	54.68%	-10.03%	60.10%	27.81%	-	-
Horiz. %	105.96%	135.76%	284.77%	184.11%	204.64%	127.81%	100.00%	-
P/EPS	10.53	14.14	27.72	18.94	17.36	11.23	8.93	11.58%
YoY %	-25.53%	-48.99%	46.36%	9.10%	54.59%	25.76%	-	-
Horiz. %	117.92%	158.34%	310.41%	212.09%	194.40%	125.76%	100.00%	-
EY	9.50	7.07	3.61	5.28	5.76	8.91	11.20	-10.36%
YoY %	34.37%	95.84%	-31.63%	-8.33%	-35.35%	-20.45%	-	-
Horiz. %	84.82%	63.13%	32.23%	47.14%	51.43%	79.55%	100.00%	-
DY	2.36	1.96	1.02	1.51	0.73	1.09	1.67	25.85%
YoY %	20.41%	92.16%	-32.45%	106.85%	-33.03%	-34.73%	-	-
Horiz. %	141.32%	117.37%	61.08%	90.42%	43.71%	65.27%	100.00%	-
P/NAPS	0.76	0.93	1.78	1.28	1.70	1.15	0.76	0.00%
YoY %	-18.28%	-47.75%	39.06%	-24.71%	47.83%	51.32%	-	-
Horiz. %	100.00%	122.37%	234.21%	168.42%	223.68%	151.32%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	31/03/04	19/12/03	11/09/03	26/06/03	26/03/03	17/12/02	-	-
Price	1.26	1.32	2.61	2.90	1.95	1.42	0.00	-
P/RPS	1.59	1.77	3.82	4.05	3.11	2.12	0.00	-
YoY %	-10.17%	-53.66%	-5.68%	30.23%	46.70%	0.00%	-	-
Horiz. %	75.00%	83.49%	180.19%	191.04%	146.70%	100.00%	-	-
P/EPS	10.45	12.20	24.61	27.60	17.45	12.36	0.00	-
YoY %	-14.34%	-50.43%	-10.83%	58.17%	41.18%	0.00%	-	-
Horiz. %	84.55%	98.71%	199.11%	223.30%	141.18%	100.00%	-	-
EY	9.57	8.20	4.06	3.62	5.73	8.09	0.00	-
YoY %	16.71%	101.97%	12.15%	-36.82%	-29.17%	0.00%	-	-
Horiz. %	118.29%	101.36%	50.19%	44.75%	70.83%	100.00%	-	-
DY	2.38	2.27	1.15	1.03	0.72	0.99	0.00	-
YoY %	4.85%	97.39%	11.65%	43.06%	-27.27%	0.00%	-	-
Horiz. %	240.40%	229.29%	116.16%	104.04%	72.73%	100.00%	-	-
P/NAPS	0.75	0.80	1.58	1.86	1.71	1.27	0.00	-
YoY %	-6.25%	-49.37%	-15.05%	8.77%	34.65%	0.00%	-	-
Horiz. %	59.06%	62.99%	124.41%	146.46%	134.65%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos