[NADAYU] YoY Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 58.76%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 81,268 190,892 138,779 118,352 71,555 90,637 77,801 0.72%
PBT 18,882 25,174 18,433 9,946 6,465 19,096 16,001 2.79%
Tax -5,515 -7,064 -6,427 -2,539 -1,482 -4,772 -4,268 4.36%
NP 13,367 18,110 12,006 7,407 4,983 14,324 11,733 2.19%
-
NP to SH 13,407 12,249 12,255 7,419 4,983 14,324 11,733 2.24%
-
Tax Rate 29.21% 28.06% 34.87% 25.53% 22.92% 24.99% 26.67% -
Total Cost 67,901 172,782 126,773 110,945 66,572 76,313 66,068 0.45%
-
Net Worth 311,522 295,824 206,488 273,678 275,204 273,458 184,746 9.08%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 311,522 295,824 206,488 273,678 275,204 273,458 184,746 9.08%
NOSH 230,757 231,113 167,876 164,866 162,843 162,772 162,058 6.06%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 16.45% 9.49% 8.65% 6.26% 6.96% 15.80% 15.08% -
ROE 4.30% 4.14% 5.93% 2.71% 1.81% 5.24% 6.35% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 35.22 82.60 82.67 71.79 43.94 55.68 48.01 -5.02%
EPS 5.81 5.30 7.30 4.50 3.06 8.80 7.24 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.23 1.66 1.69 1.68 1.14 2.85%
Adjusted Per Share Value based on latest NOSH - 164,371
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 35.27 82.86 60.24 51.37 31.06 39.34 33.77 0.72%
EPS 5.82 5.32 5.32 3.22 2.16 6.22 5.09 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3522 1.284 0.8963 1.1879 1.1945 1.187 0.8019 9.09%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.51 0.70 0.66 0.44 0.87 1.27 1.94 -
P/RPS 1.45 0.85 0.80 0.61 1.98 2.28 4.04 -15.68%
P/EPS 8.78 13.21 9.04 9.78 28.43 14.43 26.80 -16.95%
EY 11.39 7.57 11.06 10.23 3.52 6.93 3.73 20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.54 0.27 0.51 0.76 1.70 -22.07%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/03/09 25/03/08 15/03/07 07/03/06 29/03/05 31/03/04 26/03/03 -
Price 0.55 0.69 0.58 0.45 0.79 1.26 1.95 -
P/RPS 1.56 0.84 0.70 0.63 1.80 2.26 4.06 -14.72%
P/EPS 9.47 13.02 7.95 10.00 25.82 14.32 26.93 -15.97%
EY 10.56 7.68 12.59 10.00 3.87 6.98 3.71 19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.47 0.27 0.47 0.75 1.71 -21.16%

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