[NADAYU] YoY TTM Result on 30-Apr-2002 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 130.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 123,622 125,808 116,208 52,222 33.23%
PBT 10,438 23,870 24,155 13,596 -8.42%
Tax -3,051 -5,704 -7,096 -2,357 8.97%
NP 7,387 18,166 17,059 11,239 -13.04%
-
NP to SH 7,387 18,166 17,059 11,239 -13.04%
-
Tax Rate 29.23% 23.90% 29.38% 17.34% -
Total Cost 116,235 107,642 99,149 40,983 41.50%
-
Net Worth 274,510 276,754 253,309 83,710 48.51%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - 4,883 4,871 2,283 -
Div Payout % - 26.88% 28.56% 20.31% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 274,510 276,754 253,309 83,710 48.51%
NOSH 162,432 162,796 162,378 76,100 28.72%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 5.98% 14.44% 14.68% 21.52% -
ROE 2.69% 6.56% 6.73% 13.43% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 76.11 77.28 71.57 68.62 3.51%
EPS 4.55 11.16 10.51 14.77 -32.43%
DPS 0.00 3.00 3.00 3.00 -
NAPS 1.69 1.70 1.56 1.10 15.37%
Adjusted Per Share Value based on latest NOSH - 76,100
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 53.66 54.61 50.44 22.67 33.23%
EPS 3.21 7.89 7.40 4.88 -13.02%
DPS 0.00 2.12 2.11 0.99 -
NAPS 1.1915 1.2013 1.0995 0.3634 48.50%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/04/05 30/04/04 30/04/03 - -
Price 0.55 1.00 1.99 0.00 -
P/RPS 0.72 1.29 2.78 0.00 -
P/EPS 12.09 8.96 18.94 0.00 -
EY 8.27 11.16 5.28 0.00 -
DY 0.00 3.00 1.51 0.00 -
P/NAPS 0.33 0.59 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/05 28/06/04 26/06/03 - -
Price 0.50 0.91 2.90 0.00 -
P/RPS 0.66 1.18 4.05 0.00 -
P/EPS 10.99 8.16 27.60 0.00 -
EY 9.10 12.26 3.62 0.00 -
DY 0.00 3.30 1.03 0.00 -
P/NAPS 0.30 0.54 1.86 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