[NADAYU] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -224.04%
YoY- -170.97%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 174,820 157,605 71,099 66,453 175,768 127,514 127,914 23.03%
PBT 11,895 2,245 -13,912 -20,311 26,654 31,099 35,858 -51.91%
Tax -2,462 -2,209 829 522 -11,006 -10,218 -10,258 -61.21%
NP 9,433 36 -13,083 -19,789 15,648 20,881 25,600 -48.44%
-
NP to SH 9,662 252 -12,917 -19,607 15,807 20,976 25,677 -47.72%
-
Tax Rate 20.70% 98.40% - - 41.29% 32.86% 28.61% -
Total Cost 165,387 157,569 84,182 86,242 160,120 106,633 102,314 37.53%
-
Net Worth 297,330 292,560 292,284 287,271 309,216 316,245 334,114 -7.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,304 4,615 4,615 4,615 4,615 - - -
Div Payout % 23.86% 1,831.42% 0.00% 0.00% 29.20% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 297,330 292,560 292,284 287,271 309,216 316,245 334,114 -7.44%
NOSH 230,489 230,362 230,145 229,817 230,758 230,835 232,023 -0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.40% 0.02% -18.40% -29.78% 8.90% 16.38% 20.01% -
ROE 3.25% 0.09% -4.42% -6.83% 5.11% 6.63% 7.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.85 68.42 30.89 28.92 76.17 55.24 55.13 23.58%
EPS 4.19 0.11 -5.61 -8.53 6.85 9.09 11.07 -47.52%
DPS 1.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.29 1.27 1.27 1.25 1.34 1.37 1.44 -7.03%
Adjusted Per Share Value based on latest NOSH - 229,817
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.88 68.41 30.86 28.84 76.29 55.35 55.52 23.03%
EPS 4.19 0.11 -5.61 -8.51 6.86 9.10 11.15 -47.77%
DPS 1.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.2906 1.2699 1.2687 1.2469 1.3422 1.3727 1.4502 -7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.95 0.90 1.00 1.00 1.13 1.15 1.37 -
P/RPS 1.25 1.32 3.24 3.46 1.48 2.08 2.49 -36.70%
P/EPS 22.66 822.72 -17.82 -11.72 16.50 12.66 12.38 49.35%
EY 4.41 0.12 -5.61 -8.53 6.06 7.90 8.08 -33.09%
DY 1.05 2.22 2.00 2.00 1.77 0.00 0.00 -
P/NAPS 0.74 0.71 0.79 0.80 0.84 0.84 0.95 -15.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.85 0.90 0.93 0.99 1.03 1.15 1.27 -
P/RPS 1.12 1.32 3.01 3.42 1.35 2.08 2.30 -37.96%
P/EPS 20.28 822.72 -16.57 -11.60 15.04 12.66 11.48 45.88%
EY 4.93 0.12 -6.03 -8.62 6.65 7.90 8.71 -31.45%
DY 1.18 2.22 2.15 2.02 1.94 0.00 0.00 -
P/NAPS 0.66 0.71 0.73 0.79 0.77 0.84 0.88 -17.37%

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