[NADAYU] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -35.79%
YoY- -55.09%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 158,552 150,192 123,622 106,726 110,302 117,862 125,808 16.62%
PBT 13,153 11,688 10,438 11,239 16,526 20,147 23,870 -32.71%
Tax -4,603 -3,695 -3,051 -2,414 -2,781 -4,387 -5,704 -13.28%
NP 8,550 7,993 7,387 8,825 13,745 15,760 18,166 -39.41%
-
NP to SH 8,561 8,001 7,387 8,825 13,745 15,760 18,166 -39.35%
-
Tax Rate 35.00% 31.61% 29.23% 21.48% 16.83% 21.77% 23.90% -
Total Cost 150,002 142,199 116,235 97,901 96,557 102,102 107,642 24.68%
-
Net Worth 275,738 277,227 274,510 275,600 274,847 279,450 276,754 -0.24%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 4,883 4,883 4,883 4,883 -
Div Payout % - - - 55.34% 35.53% 30.99% 26.88% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 275,738 277,227 274,510 275,600 274,847 279,450 276,754 -0.24%
NOSH 165,112 164,039 162,432 163,076 163,600 163,421 162,796 0.94%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.39% 5.32% 5.98% 8.27% 12.46% 13.37% 14.44% -
ROE 3.10% 2.89% 2.69% 3.20% 5.00% 5.64% 6.56% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 96.03 91.56 76.11 65.45 67.42 72.12 77.28 15.53%
EPS 5.18 4.88 4.55 5.41 8.40 9.64 11.16 -39.96%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.67 1.69 1.69 1.69 1.68 1.71 1.70 -1.17%
Adjusted Per Share Value based on latest NOSH - 163,076
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 68.82 65.19 53.66 46.33 47.88 51.16 54.61 16.62%
EPS 3.72 3.47 3.21 3.83 5.97 6.84 7.89 -39.33%
DPS 0.00 0.00 0.00 2.12 2.12 2.12 2.12 -
NAPS 1.1969 1.2033 1.1915 1.1963 1.193 1.213 1.2013 -0.24%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.48 0.49 0.55 0.87 0.99 0.94 1.00 -
P/RPS 0.50 0.54 0.72 1.33 1.47 1.30 1.29 -46.74%
P/EPS 9.26 10.05 12.09 16.08 11.78 9.75 8.96 2.21%
EY 10.80 9.95 8.27 6.22 8.49 10.26 11.16 -2.15%
DY 0.00 0.00 0.00 3.45 3.03 3.19 3.00 -
P/NAPS 0.29 0.29 0.33 0.51 0.59 0.55 0.59 -37.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 -
Price 0.44 0.50 0.50 0.79 1.01 1.01 0.91 -
P/RPS 0.46 0.55 0.66 1.21 1.50 1.40 1.18 -46.54%
P/EPS 8.49 10.25 10.99 14.60 12.02 10.47 8.16 2.67%
EY 11.78 9.75 9.10 6.85 8.32 9.55 12.26 -2.62%
DY 0.00 0.00 0.00 3.80 2.97 2.97 3.30 -
P/NAPS 0.26 0.30 0.30 0.47 0.60 0.59 0.54 -38.48%

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