[NADAYU] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 53.37%
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 174,270 153,216 148,656 128,995 132,789 170,419 158,552 6.52%
PBT 18,235 19,689 18,505 15,190 11,202 13,919 13,153 24.40%
Tax -980 -9,975 -8,814 -7,334 -6,088 -4,109 -4,603 -64.44%
NP 17,255 9,714 9,691 7,856 5,114 9,810 8,550 59.90%
-
NP to SH 17,797 9,967 9,825 7,868 5,130 9,822 8,561 63.10%
-
Tax Rate 5.37% 50.66% 47.63% 48.28% 54.35% 29.52% 35.00% -
Total Cost 157,015 143,502 138,965 121,139 127,675 160,609 150,002 3.10%
-
Net Worth 182,455 206,454 279,624 286,411 281,855 272,856 275,738 -24.12%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 5,473 4,973 4,973 4,973 4,973 - - -
Div Payout % 30.76% 49.90% 50.63% 63.22% 96.96% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 182,455 206,454 279,624 286,411 281,855 272,856 275,738 -24.12%
NOSH 182,455 167,848 165,458 165,555 165,797 164,371 165,112 6.90%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 9.90% 6.34% 6.52% 6.09% 3.85% 5.76% 5.39% -
ROE 9.75% 4.83% 3.51% 2.75% 1.82% 3.60% 3.10% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 95.51 91.28 89.85 77.92 80.09 103.68 96.03 -0.36%
EPS 9.75 5.94 5.94 4.75 3.09 5.98 5.18 52.62%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.00 1.23 1.69 1.73 1.70 1.66 1.67 -29.02%
Adjusted Per Share Value based on latest NOSH - 165,555
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 75.64 66.50 64.53 55.99 57.64 73.97 68.82 6.52%
EPS 7.72 4.33 4.26 3.42 2.23 4.26 3.72 62.91%
DPS 2.38 2.16 2.16 2.16 2.16 0.00 0.00 -
NAPS 0.792 0.8961 1.2137 1.2432 1.2234 1.1844 1.1969 -24.12%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.66 0.42 0.41 0.48 0.44 0.48 -
P/RPS 0.80 0.72 0.47 0.53 0.60 0.42 0.50 36.91%
P/EPS 7.79 11.11 7.07 8.63 15.51 7.36 9.26 -10.91%
EY 12.83 9.00 14.14 11.59 6.45 13.58 10.80 12.20%
DY 3.95 4.55 7.14 7.32 6.25 0.00 0.00 -
P/NAPS 0.76 0.54 0.25 0.24 0.28 0.27 0.29 90.41%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 -
Price 0.80 0.58 0.43 0.36 0.43 0.45 0.44 -
P/RPS 0.84 0.64 0.48 0.46 0.54 0.43 0.46 49.56%
P/EPS 8.20 9.77 7.24 7.57 13.90 7.53 8.49 -2.29%
EY 12.19 10.24 13.81 13.20 7.20 13.28 11.78 2.31%
DY 3.75 5.17 6.98 8.33 6.98 0.00 0.00 -
P/NAPS 0.80 0.47 0.25 0.21 0.25 0.27 0.26 111.98%

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