[NADAYU] YoY Quarter Result on 30-Apr-2005 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 61.99%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 59,874 35,491 14,437 52,067 35,171 38,407 23,739 16.65%
PBT 9,929 -198 1,256 3,973 4,774 8,154 6,706 6.75%
Tax -2,330 5,447 -3,548 -1,569 -932 -2,828 -344 37.51%
NP 7,599 5,249 -2,292 2,404 3,842 5,326 6,362 3.00%
-
NP to SH 7,643 5,542 -2,288 2,404 3,842 5,326 6,362 3.10%
-
Tax Rate 23.47% - 282.48% 39.49% 19.52% 34.68% 5.13% -
Total Cost 52,275 30,242 16,729 49,663 31,329 33,081 17,377 20.12%
-
Net Worth 305,115 182,455 281,855 274,510 276,754 253,309 83,710 24.03%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 6,934 5,473 4,973 - 4,883 4,871 2,283 20.32%
Div Payout % 90.73% 98.77% 0.00% - 127.12% 91.46% 35.89% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 305,115 182,455 281,855 274,510 276,754 253,309 83,710 24.03%
NOSH 231,148 182,455 165,797 162,432 162,796 162,378 76,100 20.32%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 12.69% 14.79% -15.88% 4.62% 10.92% 13.87% 26.80% -
ROE 2.50% 3.04% -0.81% 0.88% 1.39% 2.10% 7.60% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 25.90 19.45 8.71 32.05 21.60 23.65 31.19 -3.04%
EPS 3.31 2.99 -1.38 1.48 2.36 3.28 8.36 -14.29%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.32 1.00 1.70 1.69 1.70 1.56 1.10 3.08%
Adjusted Per Share Value based on latest NOSH - 162,432
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 25.99 15.41 6.27 22.60 15.27 16.67 10.30 16.66%
EPS 3.32 2.41 -0.99 1.04 1.67 2.31 2.76 3.12%
DPS 3.01 2.38 2.16 0.00 2.12 2.11 0.99 20.34%
NAPS 1.3244 0.792 1.2234 1.1915 1.2013 1.0995 0.3634 24.02%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.80 0.76 0.48 0.55 1.00 1.99 0.00 -
P/RPS 3.09 3.91 5.51 1.72 4.63 8.41 0.00 -
P/EPS 24.19 25.02 -34.78 37.16 42.37 60.67 0.00 -
EY 4.13 4.00 -2.88 2.69 2.36 1.65 0.00 -
DY 3.75 3.95 6.25 0.00 3.00 1.51 0.00 -
P/NAPS 0.61 0.76 0.28 0.33 0.59 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 26/06/03 27/06/02 -
Price 0.80 0.80 0.43 0.50 0.91 2.90 0.83 -
P/RPS 3.09 4.11 4.94 1.56 4.21 12.26 2.66 2.52%
P/EPS 24.19 26.34 -31.16 33.78 38.56 88.41 9.93 15.98%
EY 4.13 3.80 -3.21 2.96 2.59 1.13 10.07 -13.79%
DY 3.75 3.75 6.98 0.00 3.30 1.03 3.61 0.63%
P/NAPS 0.61 0.80 0.25 0.30 0.54 1.86 0.75 -3.38%

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