[NADAYU] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 34.12%
YoY- -150.31%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 168,654 174,820 157,605 71,099 66,453 175,768 127,514 20.47%
PBT 16,625 11,895 2,245 -13,912 -20,311 26,654 31,099 -34.10%
Tax -3,165 -2,462 -2,209 829 522 -11,006 -10,218 -54.18%
NP 13,460 9,433 36 -13,083 -19,789 15,648 20,881 -25.35%
-
NP to SH 13,669 9,662 252 -12,917 -19,607 15,807 20,976 -24.81%
-
Tax Rate 19.04% 20.70% 98.40% - - 41.29% 32.86% -
Total Cost 155,194 165,387 157,569 84,182 86,242 160,120 106,633 28.39%
-
Net Worth 296,399 297,330 292,560 292,284 287,271 309,216 316,245 -4.22%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,304 2,304 4,615 4,615 4,615 4,615 - -
Div Payout % 16.86% 23.86% 1,831.42% 0.00% 0.00% 29.20% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,399 297,330 292,560 292,284 287,271 309,216 316,245 -4.22%
NOSH 228,000 230,489 230,362 230,145 229,817 230,758 230,835 -0.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.98% 5.40% 0.02% -18.40% -29.78% 8.90% 16.38% -
ROE 4.61% 3.25% 0.09% -4.42% -6.83% 5.11% 6.63% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.97 75.85 68.42 30.89 28.92 76.17 55.24 21.46%
EPS 6.00 4.19 0.11 -5.61 -8.53 6.85 9.09 -24.17%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.30 1.29 1.27 1.27 1.25 1.34 1.37 -3.43%
Adjusted Per Share Value based on latest NOSH - 230,145
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.21 75.88 68.41 30.86 28.84 76.29 55.35 20.47%
EPS 5.93 4.19 0.11 -5.61 -8.51 6.86 9.10 -24.81%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.2865 1.2906 1.2699 1.2687 1.2469 1.3422 1.3727 -4.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.88 0.95 0.90 1.00 1.00 1.13 1.15 -
P/RPS 1.19 1.25 1.32 3.24 3.46 1.48 2.08 -31.06%
P/EPS 14.68 22.66 822.72 -17.82 -11.72 16.50 12.66 10.36%
EY 6.81 4.41 0.12 -5.61 -8.53 6.06 7.90 -9.41%
DY 1.14 1.05 2.22 2.00 2.00 1.77 0.00 -
P/NAPS 0.68 0.74 0.71 0.79 0.80 0.84 0.84 -13.12%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 23/11/11 -
Price 0.90 0.85 0.90 0.93 0.99 1.03 1.15 -
P/RPS 1.22 1.12 1.32 3.01 3.42 1.35 2.08 -29.90%
P/EPS 15.01 20.28 822.72 -16.57 -11.60 15.04 12.66 12.00%
EY 6.66 4.93 0.12 -6.03 -8.62 6.65 7.90 -10.74%
DY 1.11 1.18 2.22 2.15 2.02 1.94 0.00 -
P/NAPS 0.69 0.66 0.71 0.73 0.79 0.77 0.84 -12.28%

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