[NADAYU] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 11.43%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 153,216 170,419 106,726 129,044 101,542 28,481 39.98%
PBT 19,689 13,919 11,239 27,250 22,707 6,890 23.35%
Tax -9,975 -4,109 -2,414 -7,600 -4,612 -2,013 37.70%
NP 9,714 9,810 8,825 19,650 18,095 4,877 14.76%
-
NP to SH 9,967 9,822 8,825 19,650 18,095 4,877 15.35%
-
Tax Rate 50.66% 29.52% 21.48% 27.89% 20.31% 29.22% -
Total Cost 143,502 160,609 97,901 109,394 83,447 23,604 43.44%
-
Net Worth 206,454 272,856 275,600 273,758 184,587 66,036 25.58%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 4,973 - 4,883 4,871 2,283 - -
Div Payout % 49.90% - 55.34% 24.79% 12.62% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 206,454 272,856 275,600 273,758 184,587 66,036 25.58%
NOSH 167,848 164,371 163,076 162,951 161,918 60,583 22.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 6.34% 5.76% 8.27% 15.23% 17.82% 17.12% -
ROE 4.83% 3.60% 3.20% 7.18% 9.80% 7.39% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 91.28 103.68 65.45 79.19 62.71 47.01 14.18%
EPS 5.94 5.98 5.41 12.06 11.18 8.05 -5.89%
DPS 3.00 0.00 3.00 3.00 1.41 0.00 -
NAPS 1.23 1.66 1.69 1.68 1.14 1.09 2.44%
Adjusted Per Share Value based on latest NOSH - 162,951
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 66.50 73.97 46.33 56.01 44.07 12.36 39.98%
EPS 4.33 4.26 3.83 8.53 7.85 2.12 15.34%
DPS 2.16 0.00 2.12 2.11 0.99 0.00 -
NAPS 0.8961 1.1844 1.1963 1.1883 0.8012 0.2866 25.59%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 - -
Price 0.66 0.44 0.87 1.27 1.94 0.00 -
P/RPS 0.72 0.42 1.33 1.60 3.09 0.00 -
P/EPS 11.11 7.36 16.08 10.53 17.36 0.00 -
EY 9.00 13.58 6.22 9.50 5.76 0.00 -
DY 4.55 0.00 3.45 2.36 0.73 0.00 -
P/NAPS 0.54 0.27 0.51 0.76 1.70 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 15/03/07 07/03/06 29/03/05 31/03/04 26/03/03 - -
Price 0.58 0.45 0.79 1.26 1.95 0.00 -
P/RPS 0.64 0.43 1.21 1.59 3.11 0.00 -
P/EPS 9.77 7.53 14.60 10.45 17.45 0.00 -
EY 10.24 13.28 6.85 9.57 5.73 0.00 -
DY 5.17 0.00 3.80 2.38 0.72 0.00 -
P/NAPS 0.47 0.27 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