[NADAYU] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 7.0%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 128,995 132,789 170,419 158,552 150,192 123,622 106,726 13.50%
PBT 15,190 11,202 13,919 13,153 11,688 10,438 11,239 22.30%
Tax -7,334 -6,088 -4,109 -4,603 -3,695 -3,051 -2,414 110.19%
NP 7,856 5,114 9,810 8,550 7,993 7,387 8,825 -7.48%
-
NP to SH 7,868 5,130 9,822 8,561 8,001 7,387 8,825 -7.38%
-
Tax Rate 48.28% 54.35% 29.52% 35.00% 31.61% 29.23% 21.48% -
Total Cost 121,139 127,675 160,609 150,002 142,199 116,235 97,901 15.30%
-
Net Worth 286,411 281,855 272,856 275,738 277,227 274,510 275,600 2.60%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 4,973 4,973 - - - - 4,883 1.22%
Div Payout % 63.22% 96.96% - - - - 55.34% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 286,411 281,855 272,856 275,738 277,227 274,510 275,600 2.60%
NOSH 165,555 165,797 164,371 165,112 164,039 162,432 163,076 1.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.09% 3.85% 5.76% 5.39% 5.32% 5.98% 8.27% -
ROE 2.75% 1.82% 3.60% 3.10% 2.89% 2.69% 3.20% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 77.92 80.09 103.68 96.03 91.56 76.11 65.45 12.36%
EPS 4.75 3.09 5.98 5.18 4.88 4.55 5.41 -8.32%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 3.00 0.00%
NAPS 1.73 1.70 1.66 1.67 1.69 1.69 1.69 1.57%
Adjusted Per Share Value based on latest NOSH - 165,112
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 55.99 57.64 73.97 68.82 65.19 53.66 46.33 13.49%
EPS 3.42 2.23 4.26 3.72 3.47 3.21 3.83 -7.28%
DPS 2.16 2.16 0.00 0.00 0.00 0.00 2.12 1.25%
NAPS 1.2432 1.2234 1.1844 1.1969 1.2033 1.1915 1.1963 2.60%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.41 0.48 0.44 0.48 0.49 0.55 0.87 -
P/RPS 0.53 0.60 0.42 0.50 0.54 0.72 1.33 -45.93%
P/EPS 8.63 15.51 7.36 9.26 10.05 12.09 16.08 -34.03%
EY 11.59 6.45 13.58 10.80 9.95 8.27 6.22 51.59%
DY 7.32 6.25 0.00 0.00 0.00 0.00 3.45 65.34%
P/NAPS 0.24 0.28 0.27 0.29 0.29 0.33 0.51 -39.58%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 29/06/06 07/03/06 13/12/05 08/09/05 30/06/05 29/03/05 -
Price 0.36 0.43 0.45 0.44 0.50 0.50 0.79 -
P/RPS 0.46 0.54 0.43 0.46 0.55 0.66 1.21 -47.61%
P/EPS 7.57 13.90 7.53 8.49 10.25 10.99 14.60 -35.53%
EY 13.20 7.20 13.28 11.78 9.75 9.10 6.85 55.04%
DY 8.33 6.98 0.00 0.00 0.00 0.00 3.80 68.99%
P/NAPS 0.21 0.25 0.27 0.26 0.30 0.30 0.47 -41.64%

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