[NADAYU] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 21.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 111,455 116,208 101,542 108,164 90,500 52,222 28,481 148.95%
PBT 24,884 24,155 22,707 23,454 19,062 13,596 6,890 135.95%
Tax -7,601 -7,096 -4,612 -4,870 -3,778 -2,357 -2,013 143.07%
NP 17,283 17,059 18,095 18,584 15,284 11,239 4,877 132.97%
-
NP to SH 17,283 17,059 18,095 18,584 15,284 11,239 4,877 132.97%
-
Tax Rate 30.55% 29.38% 20.31% 20.76% 19.82% 17.34% 29.22% -
Total Cost 94,172 99,149 83,447 89,580 75,216 40,983 23,604 152.18%
-
Net Worth 268,849 253,309 184,587 181,176 179,777 83,710 66,036 155.62%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 4,871 4,871 2,283 2,283 2,283 2,283 - -
Div Payout % 28.19% 28.56% 12.62% 12.28% 14.94% 20.31% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 268,849 253,309 184,587 181,176 179,777 83,710 66,036 155.62%
NOSH 162,938 162,378 161,918 161,764 160,515 76,100 60,583 93.74%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.51% 14.68% 17.82% 17.18% 16.89% 21.52% 17.12% -
ROE 6.43% 6.73% 9.80% 10.26% 8.50% 13.43% 7.39% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 68.40 71.57 62.71 66.87 56.38 68.62 47.01 28.49%
EPS 10.61 10.51 11.18 11.49 9.52 14.77 8.05 20.27%
DPS 3.00 3.00 1.41 1.41 1.42 3.00 0.00 -
NAPS 1.65 1.56 1.14 1.12 1.12 1.10 1.09 31.93%
Adjusted Per Share Value based on latest NOSH - 161,764
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 48.38 50.44 44.07 46.95 39.28 22.67 12.36 148.99%
EPS 7.50 7.40 7.85 8.07 6.63 4.88 2.12 132.71%
DPS 2.11 2.11 0.99 0.99 0.99 0.99 0.00 -
NAPS 1.167 1.0995 0.8012 0.7864 0.7803 0.3634 0.2866 155.65%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - - -
Price 2.94 1.99 1.94 1.29 0.85 0.00 0.00 -
P/RPS 4.30 2.78 3.09 1.93 1.51 0.00 0.00 -
P/EPS 27.72 18.94 17.36 11.23 8.93 0.00 0.00 -
EY 3.61 5.28 5.76 8.91 11.20 0.00 0.00 -
DY 1.02 1.51 0.73 1.09 1.67 0.00 0.00 -
P/NAPS 1.78 1.28 1.70 1.15 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 11/09/03 26/06/03 26/03/03 17/12/02 - - - -
Price 2.61 2.90 1.95 1.42 0.00 0.00 0.00 -
P/RPS 3.82 4.05 3.11 2.12 0.00 0.00 0.00 -
P/EPS 24.61 27.60 17.45 12.36 0.00 0.00 0.00 -
EY 4.06 3.62 5.73 8.09 0.00 0.00 0.00 -
DY 1.15 1.03 0.72 0.99 0.00 0.00 0.00 -
P/NAPS 1.58 1.86 1.71 1.27 0.00 0.00 0.00 -

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