[NADAYU] YoY TTM Result on 30-Apr-2006 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -47.77%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 91,294 250,766 174,270 132,789 123,622 125,808 116,208 -3.93%
PBT 21,027 35,104 18,235 11,202 10,438 23,870 24,155 -2.28%
Tax -3,633 -9,396 -980 -6,088 -3,051 -5,704 -7,096 -10.54%
NP 17,394 25,708 17,255 5,114 7,387 18,166 17,059 0.32%
-
NP to SH 17,447 19,892 17,797 5,130 7,387 18,166 17,059 0.37%
-
Tax Rate 17.28% 26.77% 5.37% 54.35% 29.23% 23.90% 29.38% -
Total Cost 73,900 225,058 157,015 127,675 116,235 107,642 99,149 -4.77%
-
Net Worth 316,195 305,115 182,455 281,855 274,510 276,754 253,309 3.76%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 6,923 6,934 5,473 4,973 - 4,883 4,871 6.02%
Div Payout % 39.69% 34.86% 30.76% 96.96% - 26.88% 28.56% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 316,195 305,115 182,455 281,855 274,510 276,754 253,309 3.76%
NOSH 230,799 231,148 182,455 165,797 162,432 162,796 162,378 6.02%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 19.05% 10.25% 9.90% 3.85% 5.98% 14.44% 14.68% -
ROE 5.52% 6.52% 9.75% 1.82% 2.69% 6.56% 6.73% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 39.56 108.49 95.51 80.09 76.11 77.28 71.57 -9.40%
EPS 7.56 8.61 9.75 3.09 4.55 11.16 10.51 -5.33%
DPS 3.00 3.00 3.00 3.00 0.00 3.00 3.00 0.00%
NAPS 1.37 1.32 1.00 1.70 1.69 1.70 1.56 -2.13%
Adjusted Per Share Value based on latest NOSH - 165,797
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 39.63 108.85 75.64 57.64 53.66 54.61 50.44 -3.93%
EPS 7.57 8.63 7.72 2.23 3.21 7.89 7.40 0.37%
DPS 3.01 3.01 2.38 2.16 0.00 2.12 2.11 6.09%
NAPS 1.3725 1.3244 0.792 1.2234 1.1915 1.2013 1.0995 3.76%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.52 0.80 0.76 0.48 0.55 1.00 1.99 -
P/RPS 1.31 0.74 0.80 0.60 0.72 1.29 2.78 -11.77%
P/EPS 6.88 9.30 7.79 15.51 12.09 8.96 18.94 -15.51%
EY 14.54 10.76 12.83 6.45 8.27 11.16 5.28 18.37%
DY 5.77 3.75 3.95 6.25 0.00 3.00 1.51 25.00%
P/NAPS 0.38 0.61 0.76 0.28 0.33 0.59 1.28 -18.30%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 26/06/03 -
Price 0.59 0.80 0.80 0.43 0.50 0.91 2.90 -
P/RPS 1.49 0.74 0.84 0.54 0.66 1.18 4.05 -15.33%
P/EPS 7.80 9.30 8.20 13.90 10.99 8.16 27.60 -18.97%
EY 12.81 10.76 12.19 7.20 9.10 12.26 3.62 23.42%
DY 5.08 3.75 3.75 6.98 0.00 3.30 1.03 30.43%
P/NAPS 0.43 0.61 0.80 0.25 0.30 0.54 1.86 -21.64%

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