[NADAYU] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.22%
YoY- 8430.56%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 215,685 157,605 127,514 1,243 81,870 141,141 226,383 -0.85%
PBT 29,710 2,245 31,099 -6,865 12,582 28,811 24,977 3.10%
Tax -8,354 -2,209 -10,218 -1,944 -3,795 -7,845 -1,619 33.57%
NP 21,356 36 20,881 -8,809 8,787 20,966 23,358 -1.56%
-
NP to SH 21,497 252 20,976 -8,807 8,789 21,051 17,791 3.39%
-
Tax Rate 28.12% 98.40% 32.86% - 30.16% 27.23% 6.48% -
Total Cost 194,329 157,569 106,633 10,052 73,083 120,175 203,025 -0.76%
-
Net Worth 315,626 292,560 316,245 0 320,573 312,280 295,419 1.17%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Div 2,304 4,615 - 8,092 - 6,934 5,473 -14.15%
Div Payout % 10.72% 1,831.42% - 0.00% - 32.94% 30.77% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 315,626 292,560 316,245 0 320,573 312,280 295,419 1.17%
NOSH 230,384 230,362 230,835 231,063 230,628 231,318 230,796 -0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 9.90% 0.02% 16.38% -708.69% 10.73% 14.85% 10.32% -
ROE 6.81% 0.09% 6.63% 0.00% 2.74% 6.74% 6.02% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 93.62 68.42 55.24 0.54 35.50 61.02 98.09 -0.81%
EPS 9.33 0.11 9.09 -3.81 3.81 9.10 7.71 3.42%
DPS 1.00 2.00 0.00 3.50 0.00 3.00 2.37 -14.12%
NAPS 1.37 1.27 1.37 0.00 1.39 1.35 1.28 1.20%
Adjusted Per Share Value based on latest NOSH - 230,384
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 93.62 68.41 55.35 0.54 35.54 61.26 98.26 -0.84%
EPS 9.33 0.11 9.10 -3.82 3.81 9.14 7.72 3.39%
DPS 1.00 2.00 0.00 3.51 0.00 3.01 2.38 -14.18%
NAPS 1.37 1.2699 1.3727 0.00 1.3915 1.3555 1.2823 1.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 -
Price 1.29 0.90 1.15 0.96 0.79 0.51 0.70 -
P/RPS 1.38 1.32 2.08 178.46 2.23 0.84 0.71 12.43%
P/EPS 13.83 822.72 12.66 -25.19 20.73 5.60 9.08 7.70%
EY 7.23 0.12 7.90 -3.97 4.82 17.84 11.01 -7.15%
DY 0.78 2.22 0.00 3.65 0.00 5.88 3.39 -22.83%
P/NAPS 0.94 0.71 0.84 0.00 0.57 0.38 0.55 9.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 27/11/13 20/11/12 23/11/11 - - 26/03/09 25/03/08 -
Price 1.36 0.90 1.15 0.00 0.00 0.55 0.69 -
P/RPS 1.45 1.32 2.08 0.00 0.00 0.90 0.70 13.70%
P/EPS 14.58 822.72 12.66 0.00 0.00 6.04 8.95 8.99%
EY 6.86 0.12 7.90 0.00 0.00 16.55 11.17 -8.24%
DY 0.74 2.22 0.00 0.00 0.00 5.45 3.44 -23.74%
P/NAPS 0.99 0.71 0.84 0.00 0.00 0.41 0.54 11.28%

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