[NADAYU] QoQ TTM 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- 101.95%
YoY- -98.8%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 301,633 168,654 174,820 157,605 71,099 66,453 175,768 43.38%
PBT 37,623 16,625 11,895 2,245 -13,912 -20,311 26,654 25.85%
Tax -11,208 -3,165 -2,462 -2,209 829 522 -11,006 1.22%
NP 26,415 13,460 9,433 36 -13,083 -19,789 15,648 41.81%
-
NP to SH 26,611 13,669 9,662 252 -12,917 -19,607 15,807 41.56%
-
Tax Rate 29.79% 19.04% 20.70% 98.40% - - 41.29% -
Total Cost 275,218 155,194 165,387 157,569 84,182 86,242 160,120 43.53%
-
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 2,304 2,304 4,615 4,615 4,615 4,615 -37.09%
Div Payout % 8.66% 16.86% 23.86% 1,831.42% 0.00% 0.00% 29.20% -
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 8.76% 7.98% 5.40% 0.02% -18.40% -29.78% 8.90% -
ROE 8.47% 4.61% 3.25% 0.09% -4.42% -6.83% 5.11% -
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 132.54 73.97 75.85 68.42 30.89 28.92 76.17 44.71%
EPS 11.69 6.00 4.19 0.11 -5.61 -8.53 6.85 42.85%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -37.03%
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 130.93 73.21 75.88 68.41 30.86 28.84 76.29 43.39%
EPS 11.55 5.93 4.19 0.11 -5.61 -8.51 6.86 41.57%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -37.03%
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 0.98 1.19 1.25 1.32 3.24 3.46 1.48 -24.04%
P/EPS 11.12 14.68 22.66 822.72 -17.82 -11.72 16.50 -23.15%
EY 8.99 6.81 4.41 0.12 -5.61 -8.53 6.06 30.10%
DY 0.77 1.14 1.05 2.22 2.00 2.00 1.77 -42.61%
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 0.97 1.22 1.12 1.32 3.01 3.42 1.35 -19.79%
P/EPS 10.95 15.01 20.28 822.72 -16.57 -11.60 15.04 -19.08%
EY 9.14 6.66 4.93 0.12 -6.03 -8.62 6.65 23.64%
DY 0.78 1.11 1.18 2.22 2.15 2.02 1.94 -45.55%
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