[NADAYU] YoY Cumulative 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- 42.41%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 190,892 138,779 118,352 71,555 90,637 77,801 68,285 18.67%
PBT 25,174 18,433 9,946 6,465 19,096 16,001 17,502 6.24%
Tax -7,064 -6,427 -2,539 -1,482 -4,772 -4,268 -12,827 -9.45%
NP 18,110 12,006 7,407 4,983 14,324 11,733 4,675 25.30%
-
NP to SH 12,249 12,255 7,419 4,983 14,324 11,733 4,675 17.40%
-
Tax Rate 28.06% 34.87% 25.53% 22.92% 24.99% 26.67% 73.29% -
Total Cost 172,782 126,773 110,945 66,572 76,313 66,068 63,610 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 4.14% 5.93% 2.71% 1.81% 5.24% 6.35% 7.07% -
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 82.60 82.67 71.79 43.94 55.68 48.01 112.62 -5.03%
EPS 5.30 7.30 4.50 3.06 8.80 7.24 7.71 -6.05%
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 82.86 60.24 51.37 31.06 39.34 33.77 29.64 18.67%
EPS 5.32 5.32 3.22 2.16 6.22 5.09 2.03 17.40%
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 0.85 0.80 0.61 1.98 2.28 4.04 0.00 -
P/EPS 13.21 9.04 9.78 28.43 14.43 26.80 0.00 -
EY 7.57 11.06 10.23 3.52 6.93 3.73 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 0.84 0.70 0.63 1.80 2.26 4.06 0.00 -
P/EPS 13.02 7.95 10.00 25.82 14.32 26.93 0.00 -
EY 7.68 12.59 10.00 3.87 6.98 3.71 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