[NADAYU] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 24.87%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 187,865 174,270 153,216 148,656 128,995 132,789 170,419 6.73%
PBT 18,256 18,235 19,689 18,505 15,190 11,202 13,919 19.88%
Tax -827 -980 -9,975 -8,814 -7,334 -6,088 -4,109 -65.75%
NP 17,429 17,255 9,714 9,691 7,856 5,114 9,810 46.84%
-
NP to SH 14,772 17,797 9,967 9,825 7,868 5,130 9,822 31.36%
-
Tax Rate 4.53% 5.37% 50.66% 47.63% 48.28% 54.35% 29.52% -
Total Cost 170,436 157,015 143,502 138,965 121,139 127,675 160,609 4.04%
-
Net Worth 290,463 182,455 206,454 279,624 286,411 281,855 272,856 4.26%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 5,473 5,473 4,973 4,973 4,973 4,973 - -
Div Payout % 37.05% 30.76% 49.90% 50.63% 63.22% 96.96% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 290,463 182,455 206,454 279,624 286,411 281,855 272,856 4.26%
NOSH 230,526 182,455 167,848 165,458 165,555 165,797 164,371 25.37%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 9.28% 9.90% 6.34% 6.52% 6.09% 3.85% 5.76% -
ROE 5.09% 9.75% 4.83% 3.51% 2.75% 1.82% 3.60% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 81.49 95.51 91.28 89.85 77.92 80.09 103.68 -14.87%
EPS 6.41 9.75 5.94 5.94 4.75 3.09 5.98 4.75%
DPS 2.37 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.26 1.00 1.23 1.69 1.73 1.70 1.66 -16.83%
Adjusted Per Share Value based on latest NOSH - 165,458
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 81.54 75.64 66.50 64.53 55.99 57.64 73.97 6.73%
EPS 6.41 7.72 4.33 4.26 3.42 2.23 4.26 31.40%
DPS 2.38 2.38 2.16 2.16 2.16 2.16 0.00 -
NAPS 1.2608 0.792 0.8961 1.2137 1.2432 1.2234 1.1844 4.26%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.12 0.76 0.66 0.42 0.41 0.48 0.44 -
P/RPS 1.37 0.80 0.72 0.47 0.53 0.60 0.42 120.42%
P/EPS 17.48 7.79 11.11 7.07 8.63 15.51 7.36 78.29%
EY 5.72 12.83 9.00 14.14 11.59 6.45 13.58 -43.89%
DY 2.12 3.95 4.55 7.14 7.32 6.25 0.00 -
P/NAPS 0.89 0.76 0.54 0.25 0.24 0.28 0.27 121.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 -
Price 0.77 0.80 0.58 0.43 0.36 0.43 0.45 -
P/RPS 0.94 0.84 0.64 0.48 0.46 0.54 0.43 68.67%
P/EPS 12.02 8.20 9.77 7.24 7.57 13.90 7.53 36.70%
EY 8.32 12.19 10.24 13.81 13.20 7.20 13.28 -26.84%
DY 3.08 3.75 5.17 6.98 8.33 6.98 0.00 -
P/NAPS 0.61 0.80 0.47 0.25 0.21 0.25 0.27 72.43%

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