[NADAYU] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -38.87%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 174,820 175,767 67,489 91,294 250,766 174,269 132,789 4.20%
PBT 11,894 26,652 5,764 21,027 35,104 18,235 11,201 0.90%
Tax -2,461 -11,005 -4,635 -3,633 -9,395 -980 -6,087 -12.68%
NP 9,433 15,647 1,129 17,394 25,709 17,255 5,114 9.60%
-
NP to SH 9,663 15,807 1,174 17,446 19,892 17,797 5,130 9.94%
-
Tax Rate 20.69% 41.29% 80.41% 17.28% 26.76% 5.37% 54.34% -
Total Cost 165,387 160,120 66,360 73,900 225,057 157,014 127,675 3.95%
-
Net Worth 296,792 308,766 303,858 316,151 304,733 228,208 271,393 1.34%
Dividend
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 2,300 4,608 8,056 6,923 6,925 5,477 4,964 -10.88%
Div Payout % 23.81% 29.15% 686.27% 39.68% 34.82% 30.77% 96.77% -
Equity
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 296,792 308,766 303,858 316,151 304,733 228,208 271,393 1.34%
NOSH 230,071 230,422 230,196 230,767 230,858 182,566 165,483 5.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.40% 8.90% 1.67% 19.05% 10.25% 9.90% 3.85% -
ROE 3.26% 5.12% 0.39% 5.52% 6.53% 7.80% 1.89% -
Per Share
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 75.99 76.28 29.32 39.56 108.62 95.45 80.24 -0.81%
EPS 4.20 6.86 0.51 7.56 8.61 9.60 3.10 4.65%
DPS 1.00 2.00 3.50 3.00 3.00 3.00 3.00 -15.17%
NAPS 1.29 1.34 1.32 1.37 1.32 1.25 1.64 -3.53%
Adjusted Per Share Value based on latest NOSH - 230,489
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 75.88 76.29 29.29 39.63 108.85 75.64 57.64 4.20%
EPS 4.19 6.86 0.51 7.57 8.63 7.72 2.23 9.90%
DPS 1.00 2.00 3.50 3.00 3.01 2.38 2.15 -10.83%
NAPS 1.2882 1.3402 1.3189 1.3723 1.3227 0.9906 1.178 1.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.95 1.13 0.98 0.52 0.80 0.76 0.48 -
P/RPS 1.25 1.48 3.34 1.31 0.74 0.80 0.60 11.61%
P/EPS 22.62 16.47 192.16 6.88 9.28 7.80 15.48 5.84%
EY 4.42 6.07 0.52 14.54 10.77 12.83 6.46 -5.52%
DY 1.05 1.77 3.57 5.77 3.75 3.95 6.25 -23.44%
P/NAPS 0.74 0.84 0.74 0.38 0.61 0.61 0.29 15.06%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/02/13 24/02/12 17/02/11 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 0.85 1.03 1.34 0.59 0.80 0.80 0.43 -
P/RPS 1.12 1.35 4.57 1.49 0.74 0.84 0.54 11.54%
P/EPS 20.24 15.01 262.75 7.80 9.28 8.21 13.87 5.82%
EY 4.94 6.66 0.38 12.81 10.77 12.19 7.21 -5.50%
DY 1.18 1.94 2.61 5.08 3.75 3.75 6.98 -23.37%
P/NAPS 0.66 0.77 1.02 0.43 0.61 0.64 0.26 14.97%

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