[NADAYU] YoY Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 34.13%
YoY- 32.96%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 142,532 247,800 193,420 208,596 102,316 134,100 153,112 -1.18%
PBT 32,432 30,924 30,840 14,888 9,888 24,780 21,864 6.78%
Tax -9,108 -9,384 -9,996 -5,012 -2,436 -7,704 -5,684 8.16%
NP 23,324 21,540 20,844 9,876 7,452 17,076 16,180 6.27%
-
NP to SH 23,336 8,760 20,860 9,908 7,452 17,076 16,180 6.28%
-
Tax Rate 28.08% 30.35% 32.41% 33.66% 24.64% 31.09% 26.00% -
Total Cost 119,208 226,260 172,576 198,720 94,864 117,024 136,932 -2.28%
-
Net Worth 308,994 290,463 286,411 277,227 279,450 268,849 179,777 9.43%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 308,994 290,463 286,411 277,227 279,450 268,849 179,777 9.43%
NOSH 230,592 230,526 165,555 164,039 163,421 162,938 160,515 6.21%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 16.36% 8.69% 10.78% 4.73% 7.28% 12.73% 10.57% -
ROE 7.55% 3.02% 7.28% 3.57% 2.67% 6.35% 9.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 61.81 107.49 116.83 127.16 62.61 82.30 95.39 -6.97%
EPS 10.12 3.80 12.60 6.04 4.56 10.48 10.08 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.26 1.73 1.69 1.71 1.65 1.12 3.03%
Adjusted Per Share Value based on latest NOSH - 164,039
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 61.87 107.56 83.96 90.54 44.41 58.21 66.46 -1.18%
EPS 10.13 3.80 9.05 4.30 3.23 7.41 7.02 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3412 1.2608 1.2432 1.2033 1.213 1.167 0.7803 9.43%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.80 1.12 0.41 0.49 0.94 2.94 0.85 -
P/RPS 1.29 1.04 0.35 0.39 1.50 3.57 0.89 6.37%
P/EPS 7.91 29.47 3.25 8.11 20.61 28.05 8.43 -1.05%
EY 12.65 3.39 30.73 12.33 4.85 3.56 11.86 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 0.24 0.29 0.55 1.78 0.76 -3.85%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 18/09/07 19/09/06 08/09/05 13/09/04 11/09/03 09/09/02 -
Price 0.80 0.77 0.36 0.50 1.01 2.61 1.00 -
P/RPS 1.29 0.72 0.31 0.39 1.61 3.17 1.05 3.48%
P/EPS 7.91 20.26 2.86 8.28 22.15 24.90 9.92 -3.70%
EY 12.65 4.94 35.00 12.08 4.51 4.02 10.08 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.21 0.30 0.59 1.58 0.89 -6.35%

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