[NADAYU] YoY TTM Result on 31-Jan-2002 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 106,726 129,044 101,542 28,481 55.26%
PBT 11,239 27,250 22,707 6,890 17.69%
Tax -2,414 -7,600 -4,612 -2,013 6.23%
NP 8,825 19,650 18,095 4,877 21.83%
-
NP to SH 8,825 19,650 18,095 4,877 21.83%
-
Tax Rate 21.48% 27.89% 20.31% 29.22% -
Total Cost 97,901 109,394 83,447 23,604 60.60%
-
Net Worth 275,600 273,758 184,587 66,036 60.93%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 4,883 4,871 2,283 - -
Div Payout % 55.34% 24.79% 12.62% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 275,600 273,758 184,587 66,036 60.93%
NOSH 163,076 162,951 161,918 60,583 39.06%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 8.27% 15.23% 17.82% 17.12% -
ROE 3.20% 7.18% 9.80% 7.39% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 65.45 79.19 62.71 47.01 11.65%
EPS 5.41 12.06 11.18 8.05 -12.39%
DPS 3.00 3.00 1.41 0.00 -
NAPS 1.69 1.68 1.14 1.09 15.72%
Adjusted Per Share Value based on latest NOSH - 60,583
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 46.33 56.01 44.07 12.36 55.27%
EPS 3.83 8.53 7.85 2.12 21.77%
DPS 2.12 2.11 0.99 0.00 -
NAPS 1.1963 1.1883 0.8012 0.2866 60.94%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/05 30/01/04 30/01/03 - -
Price 0.87 1.27 1.94 0.00 -
P/RPS 1.33 1.60 3.09 0.00 -
P/EPS 16.08 10.53 17.36 0.00 -
EY 6.22 9.50 5.76 0.00 -
DY 3.45 2.36 0.73 0.00 -
P/NAPS 0.51 0.76 1.70 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 29/03/05 31/03/04 26/03/03 - -
Price 0.79 1.26 1.95 0.00 -
P/RPS 1.21 1.59 3.11 0.00 -
P/EPS 14.60 10.45 17.45 0.00 -
EY 6.85 9.57 5.73 0.00 -
DY 3.80 2.38 0.72 0.00 -
P/NAPS 0.47 0.75 1.71 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