[NADAYU] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -7.55%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 174,270 132,789 123,622 125,808 116,208 52,222 27.23%
PBT 18,235 11,202 10,438 23,870 24,155 13,596 6.04%
Tax -980 -6,088 -3,051 -5,704 -7,096 -2,357 -16.08%
NP 17,255 5,114 7,387 18,166 17,059 11,239 8.94%
-
NP to SH 17,797 5,130 7,387 18,166 17,059 11,239 9.62%
-
Tax Rate 5.37% 54.35% 29.23% 23.90% 29.38% 17.34% -
Total Cost 157,015 127,675 116,235 107,642 99,149 40,983 30.79%
-
Net Worth 182,455 281,855 274,510 276,754 253,309 83,710 16.85%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 5,473 4,973 - 4,883 4,871 2,283 19.09%
Div Payout % 30.76% 96.96% - 26.88% 28.56% 20.31% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 182,455 281,855 274,510 276,754 253,309 83,710 16.85%
NOSH 182,455 165,797 162,432 162,796 162,378 76,100 19.10%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 9.90% 3.85% 5.98% 14.44% 14.68% 21.52% -
ROE 9.75% 1.82% 2.69% 6.56% 6.73% 13.43% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 95.51 80.09 76.11 77.28 71.57 68.62 6.83%
EPS 9.75 3.09 4.55 11.16 10.51 14.77 -7.96%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.00 1.70 1.69 1.70 1.56 1.10 -1.88%
Adjusted Per Share Value based on latest NOSH - 162,796
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 75.64 57.64 53.66 54.61 50.44 22.67 27.23%
EPS 7.72 2.23 3.21 7.89 7.40 4.88 9.60%
DPS 2.38 2.16 0.00 2.12 2.11 0.99 19.16%
NAPS 0.792 1.2234 1.1915 1.2013 1.0995 0.3634 16.85%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.76 0.48 0.55 1.00 1.99 0.00 -
P/RPS 0.80 0.60 0.72 1.29 2.78 0.00 -
P/EPS 7.79 15.51 12.09 8.96 18.94 0.00 -
EY 12.83 6.45 8.27 11.16 5.28 0.00 -
DY 3.95 6.25 0.00 3.00 1.51 0.00 -
P/NAPS 0.76 0.28 0.33 0.59 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/06/07 29/06/06 30/06/05 28/06/04 26/06/03 - -
Price 0.80 0.43 0.50 0.91 2.90 0.00 -
P/RPS 0.84 0.54 0.66 1.18 4.05 0.00 -
P/EPS 8.20 13.90 10.99 8.16 27.60 0.00 -
EY 12.19 7.20 9.10 12.26 3.62 0.00 -
DY 3.75 6.98 0.00 3.30 1.03 0.00 -
P/NAPS 0.80 0.25 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