[NADAYU] QoQ TTM Result on 31-Jul-2005 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 8.31%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 132,789 170,419 158,552 150,192 123,622 106,726 110,302 13.20%
PBT 11,202 13,919 13,153 11,688 10,438 11,239 16,526 -22.89%
Tax -6,088 -4,109 -4,603 -3,695 -3,051 -2,414 -2,781 68.83%
NP 5,114 9,810 8,550 7,993 7,387 8,825 13,745 -48.36%
-
NP to SH 5,130 9,822 8,561 8,001 7,387 8,825 13,745 -48.25%
-
Tax Rate 54.35% 29.52% 35.00% 31.61% 29.23% 21.48% 16.83% -
Total Cost 127,675 160,609 150,002 142,199 116,235 97,901 96,557 20.53%
-
Net Worth 281,855 272,856 275,738 277,227 274,510 275,600 274,847 1.69%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,973 - - - - 4,883 4,883 1.22%
Div Payout % 96.96% - - - - 55.34% 35.53% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 281,855 272,856 275,738 277,227 274,510 275,600 274,847 1.69%
NOSH 165,797 164,371 165,112 164,039 162,432 163,076 163,600 0.89%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.85% 5.76% 5.39% 5.32% 5.98% 8.27% 12.46% -
ROE 1.82% 3.60% 3.10% 2.89% 2.69% 3.20% 5.00% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 80.09 103.68 96.03 91.56 76.11 65.45 67.42 12.20%
EPS 3.09 5.98 5.18 4.88 4.55 5.41 8.40 -48.75%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 1.70 1.66 1.67 1.69 1.69 1.69 1.68 0.79%
Adjusted Per Share Value based on latest NOSH - 164,039
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 57.64 73.97 68.82 65.19 53.66 46.33 47.88 13.20%
EPS 2.23 4.26 3.72 3.47 3.21 3.83 5.97 -48.22%
DPS 2.16 0.00 0.00 0.00 0.00 2.12 2.12 1.25%
NAPS 1.2234 1.1844 1.1969 1.2033 1.1915 1.1963 1.193 1.69%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.48 0.44 0.48 0.49 0.55 0.87 0.99 -
P/RPS 0.60 0.42 0.50 0.54 0.72 1.33 1.47 -45.06%
P/EPS 15.51 7.36 9.26 10.05 12.09 16.08 11.78 20.18%
EY 6.45 13.58 10.80 9.95 8.27 6.22 8.49 -16.78%
DY 6.25 0.00 0.00 0.00 0.00 3.45 3.03 62.25%
P/NAPS 0.28 0.27 0.29 0.29 0.33 0.51 0.59 -39.24%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 07/03/06 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 -
Price 0.43 0.45 0.44 0.50 0.50 0.79 1.01 -
P/RPS 0.54 0.43 0.46 0.55 0.66 1.21 1.50 -49.48%
P/EPS 13.90 7.53 8.49 10.25 10.99 14.60 12.02 10.20%
EY 7.20 13.28 11.78 9.75 9.10 6.85 8.32 -9.21%
DY 6.98 0.00 0.00 0.00 0.00 3.80 2.97 77.04%
P/NAPS 0.25 0.27 0.26 0.30 0.30 0.47 0.60 -44.30%

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