[NADAYU] QoQ TTM Result on 30-Apr-2006 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -47.77%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 153,216 148,656 128,995 132,789 170,419 158,552 150,192 1.33%
PBT 19,689 18,505 15,190 11,202 13,919 13,153 11,688 41.44%
Tax -9,975 -8,814 -7,334 -6,088 -4,109 -4,603 -3,695 93.52%
NP 9,714 9,691 7,856 5,114 9,810 8,550 7,993 13.84%
-
NP to SH 9,967 9,825 7,868 5,130 9,822 8,561 8,001 15.72%
-
Tax Rate 50.66% 47.63% 48.28% 54.35% 29.52% 35.00% 31.61% -
Total Cost 143,502 138,965 121,139 127,675 160,609 150,002 142,199 0.60%
-
Net Worth 206,454 279,624 286,411 281,855 272,856 275,738 277,227 -17.79%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 4,973 4,973 4,973 4,973 - - - -
Div Payout % 49.90% 50.63% 63.22% 96.96% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 206,454 279,624 286,411 281,855 272,856 275,738 277,227 -17.79%
NOSH 167,848 165,458 165,555 165,797 164,371 165,112 164,039 1.53%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.34% 6.52% 6.09% 3.85% 5.76% 5.39% 5.32% -
ROE 4.83% 3.51% 2.75% 1.82% 3.60% 3.10% 2.89% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 91.28 89.85 77.92 80.09 103.68 96.03 91.56 -0.20%
EPS 5.94 5.94 4.75 3.09 5.98 5.18 4.88 13.96%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.23 1.69 1.73 1.70 1.66 1.67 1.69 -19.04%
Adjusted Per Share Value based on latest NOSH - 165,797
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 66.50 64.53 55.99 57.64 73.97 68.82 65.19 1.33%
EPS 4.33 4.26 3.42 2.23 4.26 3.72 3.47 15.85%
DPS 2.16 2.16 2.16 2.16 0.00 0.00 0.00 -
NAPS 0.8961 1.2137 1.2432 1.2234 1.1844 1.1969 1.2033 -17.79%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.66 0.42 0.41 0.48 0.44 0.48 0.49 -
P/RPS 0.72 0.47 0.53 0.60 0.42 0.50 0.54 21.07%
P/EPS 11.11 7.07 8.63 15.51 7.36 9.26 10.05 6.89%
EY 9.00 14.14 11.59 6.45 13.58 10.80 9.95 -6.45%
DY 4.55 7.14 7.32 6.25 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.24 0.28 0.27 0.29 0.29 51.18%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 08/09/05 -
Price 0.58 0.43 0.36 0.43 0.45 0.44 0.50 -
P/RPS 0.64 0.48 0.46 0.54 0.43 0.46 0.55 10.60%
P/EPS 9.77 7.24 7.57 13.90 7.53 8.49 10.25 -3.13%
EY 10.24 13.81 13.20 7.20 13.28 11.78 9.75 3.31%
DY 5.17 6.98 8.33 6.98 0.00 0.00 0.00 -
P/NAPS 0.47 0.25 0.21 0.25 0.27 0.26 0.30 34.78%

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