[NADAYU] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -5.06%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 254,522 185,038 157,802 95,406 120,849 103,734 91,046 18.67%
PBT 33,565 24,577 13,261 8,620 25,461 21,334 23,336 6.24%
Tax -9,418 -8,569 -3,385 -1,976 -6,362 -5,690 -17,102 -9.46%
NP 24,146 16,008 9,876 6,644 19,098 15,644 6,233 25.30%
-
NP to SH 16,332 16,340 9,892 6,644 19,098 15,644 6,233 17.40%
-
Tax Rate 28.06% 34.87% 25.53% 22.92% 24.99% 26.67% 73.29% -
Total Cost 230,376 169,030 147,926 88,762 101,750 88,090 84,813 18.11%
-
Net Worth 295,824 206,488 273,678 275,204 273,458 184,746 66,092 28.36%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 295,824 206,488 273,678 275,204 273,458 184,746 66,092 28.36%
NOSH 231,113 167,876 164,866 162,843 162,772 162,058 60,635 24.97%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 9.49% 8.65% 6.26% 6.96% 15.80% 15.08% 6.85% -
ROE 5.52% 7.91% 3.61% 2.41% 6.98% 8.47% 9.43% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 110.13 110.22 95.72 58.59 74.24 64.01 150.15 -5.03%
EPS 7.07 9.73 6.00 4.08 11.73 9.65 10.28 -6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.66 1.69 1.68 1.14 1.09 2.71%
Adjusted Per Share Value based on latest NOSH - 163,076
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 110.48 80.32 68.50 41.41 52.46 45.03 39.52 18.67%
EPS 7.09 7.09 4.29 2.88 8.29 6.79 2.71 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.284 0.8963 1.1879 1.1945 1.187 0.8019 0.2869 28.35%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 - -
Price 0.70 0.66 0.44 0.87 1.27 1.94 0.00 -
P/RPS 0.64 0.60 0.46 1.48 1.71 3.03 0.00 -
P/EPS 9.91 6.78 7.33 21.32 10.82 20.10 0.00 -
EY 10.10 14.75 13.64 4.69 9.24 4.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.27 0.51 0.76 1.70 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 15/03/07 07/03/06 29/03/05 31/03/04 26/03/03 20/05/02 -
Price 0.69 0.58 0.45 0.79 1.26 1.95 0.00 -
P/RPS 0.63 0.53 0.47 1.35 1.70 3.05 0.00 -
P/EPS 9.76 5.96 7.50 19.36 10.74 20.20 0.00 -
EY 10.24 16.78 13.33 5.16 9.31 4.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.27 0.47 0.75 1.71 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