[NADAYU] YoY Annualized Quarter 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- -5.67%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 129,008 230,350 193,622 161,890 92,030 123,042 111,884 2.39%
PBT 31,430 32,466 28,056 13,450 8,020 22,708 19,716 8.07%
Tax -8,828 -7,620 -9,578 -4,126 -1,022 -6,868 -5,026 9.83%
NP 22,602 24,846 18,478 9,324 6,998 15,840 14,690 7.43%
-
NP to SH 22,604 14,066 18,736 9,346 6,998 15,840 14,690 7.43%
-
Tax Rate 28.09% 23.47% 34.14% 30.68% 12.74% 30.24% 25.49% -
Total Cost 106,406 205,504 175,144 152,566 85,032 107,202 97,194 1.51%
-
Net Worth 309,707 290,543 279,715 274,785 273,410 268,888 181,198 9.33%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 309,707 290,543 279,715 274,785 273,410 268,888 181,198 9.33%
NOSH 231,124 230,590 165,512 164,542 162,744 162,962 161,784 6.11%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 17.52% 10.79% 9.54% 5.76% 7.60% 12.87% 13.13% -
ROE 7.30% 4.84% 6.70% 3.40% 2.56% 5.89% 8.11% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 55.82 99.90 116.98 98.39 56.55 75.50 69.16 -3.50%
EPS 9.78 6.10 11.32 5.68 4.30 9.72 9.08 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.26 1.69 1.67 1.68 1.65 1.12 3.03%
Adjusted Per Share Value based on latest NOSH - 165,112
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 56.00 99.98 84.04 70.27 39.95 53.41 48.56 2.40%
EPS 9.81 6.11 8.13 4.06 3.04 6.88 6.38 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3443 1.2611 1.2141 1.1927 1.1868 1.1671 0.7865 9.33%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.63 0.89 0.42 0.48 0.99 1.53 1.29 -
P/RPS 1.13 0.89 0.36 0.49 1.75 2.03 1.87 -8.04%
P/EPS 6.44 14.59 3.71 8.45 23.02 15.74 14.21 -12.34%
EY 15.52 6.85 26.95 11.83 4.34 6.35 7.04 14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 0.25 0.29 0.59 0.93 1.15 -13.84%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 11/12/08 11/12/07 14/12/06 13/12/05 14/12/04 19/12/03 17/12/02 -
Price 0.60 0.87 0.43 0.44 1.01 1.32 1.42 -
P/RPS 1.07 0.87 0.37 0.45 1.79 1.75 2.05 -10.26%
P/EPS 6.13 14.26 3.80 7.75 23.49 13.58 15.64 -14.44%
EY 16.30 7.01 26.33 12.91 4.26 7.36 6.39 16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.69 0.25 0.26 0.60 0.80 1.27 -15.86%

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