[NADAYU] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.22%
YoY- 8430.56%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 215,685 301,633 168,654 174,820 157,605 71,099 66,453 119.05%
PBT 29,710 37,623 16,625 11,895 2,245 -13,912 -20,311 -
Tax -8,354 -11,208 -3,165 -2,462 -2,209 829 522 -
NP 21,356 26,415 13,460 9,433 36 -13,083 -19,789 -
-
NP to SH 21,497 26,611 13,669 9,662 252 -12,917 -19,607 -
-
Tax Rate 28.12% 29.79% 19.04% 20.70% 98.40% - - -
Total Cost 194,329 275,218 155,194 165,387 157,569 84,182 86,242 71.79%
-
Net Worth 315,626 314,061 296,399 297,330 292,560 292,284 287,271 6.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,304 2,304 2,304 2,304 4,615 4,615 4,615 -37.04%
Div Payout % 10.72% 8.66% 16.86% 23.86% 1,831.42% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,626 314,061 296,399 297,330 292,560 292,284 287,271 6.47%
NOSH 230,384 227,580 228,000 230,489 230,362 230,145 229,817 0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.90% 8.76% 7.98% 5.40% 0.02% -18.40% -29.78% -
ROE 6.81% 8.47% 4.61% 3.25% 0.09% -4.42% -6.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.62 132.54 73.97 75.85 68.42 30.89 28.92 118.67%
EPS 9.33 11.69 6.00 4.19 0.11 -5.61 -8.53 -
DPS 1.00 1.00 1.00 1.00 2.00 2.00 2.00 -36.97%
NAPS 1.37 1.38 1.30 1.29 1.27 1.27 1.25 6.29%
Adjusted Per Share Value based on latest NOSH - 230,384
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.62 130.93 73.21 75.88 68.41 30.86 28.84 119.08%
EPS 9.33 11.55 5.93 4.19 0.11 -5.61 -8.51 -
DPS 1.00 1.00 1.00 1.00 2.00 2.00 2.00 -36.97%
NAPS 1.37 1.3632 1.2865 1.2906 1.2699 1.2687 1.2469 6.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.29 1.30 0.88 0.95 0.90 1.00 1.00 -
P/RPS 1.38 0.98 1.19 1.25 1.32 3.24 3.46 -45.78%
P/EPS 13.83 11.12 14.68 22.66 822.72 -17.82 -11.72 -
EY 7.23 8.99 6.81 4.41 0.12 -5.61 -8.53 -
DY 0.78 0.77 1.14 1.05 2.22 2.00 2.00 -46.58%
P/NAPS 0.94 0.94 0.68 0.74 0.71 0.79 0.80 11.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 -
Price 1.36 1.28 0.90 0.85 0.90 0.93 0.99 -
P/RPS 1.45 0.97 1.22 1.12 1.32 3.01 3.42 -43.53%
P/EPS 14.58 10.95 15.01 20.28 822.72 -16.57 -11.60 -
EY 6.86 9.14 6.66 4.93 0.12 -6.03 -8.62 -
DY 0.74 0.78 1.11 1.18 2.22 2.15 2.02 -48.77%
P/NAPS 0.99 0.93 0.69 0.66 0.71 0.73 0.79 16.21%

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