[NADAYU] YoY 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- 25.0%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 16,763 75,717 41,967 37,407 25,540 29,116 21,859 -4.32%
PBT 3,166 8,942 4,405 3,221 2,455 7,742 6,143 -10.45%
Tax -1,100 -3,255 -1,638 -477 -971 -1,338 -1,755 -7.48%
NP 2,066 5,687 2,767 2,744 1,484 6,404 4,388 -11.78%
-
NP to SH 2,105 5,216 2,887 2,745 1,484 6,404 4,388 -11.51%
-
Tax Rate 34.74% 36.40% 37.19% 14.81% 39.55% 17.28% 28.57% -
Total Cost 14,697 70,030 39,200 34,663 24,056 22,712 17,471 -2.83%
-
Net Worth 312,280 295,419 206,454 272,856 275,600 273,758 184,587 9.14%
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 312,280 295,419 206,454 272,856 275,600 273,758 184,587 9.14%
NOSH 231,318 230,796 167,848 164,371 163,076 162,951 161,918 6.11%
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 12.32% 7.51% 6.59% 7.34% 5.81% 21.99% 20.07% -
ROE 0.67% 1.77% 1.40% 1.01% 0.54% 2.34% 2.38% -
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 7.25 32.81 25.00 22.76 15.66 17.87 13.50 -9.83%
EPS 0.91 2.26 1.72 1.67 0.91 3.93 2.71 -16.61%
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 7.28 32.87 18.22 16.24 11.09 12.64 9.49 -4.31%
EPS 0.91 2.26 1.25 1.19 0.64 2.78 1.90 -11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3555 1.2823 0.8961 1.1844 1.1963 1.1883 0.8012 9.15%
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 7.04 2.13 2.64 1.93 5.56 7.11 14.37 -11.20%
P/EPS 56.04 30.97 38.37 26.35 95.60 32.32 71.59 -3.99%
EY 1.78 3.23 2.61 3.80 1.05 3.09 1.40 4.07%
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 7.59 2.10 2.32 1.98 5.04 7.05 14.44 -10.15%
P/EPS 60.44 30.53 33.72 26.95 86.81 32.06 71.96 -2.86%
EY 1.65 3.28 2.97 3.71 1.15 3.12 1.39 2.89%
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