[NADAYU] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -35.79%
YoY- -55.09%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 226,383 153,216 170,419 106,726 129,044 101,542 28,481 41.24%
PBT 24,977 19,689 13,919 11,239 27,250 22,707 6,890 23.93%
Tax -1,619 -9,975 -4,109 -2,414 -7,600 -4,612 -2,013 -3.56%
NP 23,358 9,714 9,810 8,825 19,650 18,095 4,877 29.81%
-
NP to SH 17,791 9,967 9,822 8,825 19,650 18,095 4,877 24.06%
-
Tax Rate 6.48% 50.66% 29.52% 21.48% 27.89% 20.31% 29.22% -
Total Cost 203,025 143,502 160,609 97,901 109,394 83,447 23,604 43.11%
-
Net Worth 295,419 206,454 272,856 275,600 273,758 184,587 66,036 28.34%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 5,473 4,973 - 4,883 4,871 2,283 - -
Div Payout % 30.77% 49.90% - 55.34% 24.79% 12.62% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 295,419 206,454 272,856 275,600 273,758 184,587 66,036 28.34%
NOSH 230,796 167,848 164,371 163,076 162,951 161,918 60,583 24.95%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 10.32% 6.34% 5.76% 8.27% 15.23% 17.82% 17.12% -
ROE 6.02% 4.83% 3.60% 3.20% 7.18% 9.80% 7.39% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 98.09 91.28 103.68 65.45 79.19 62.71 47.01 13.03%
EPS 7.71 5.94 5.98 5.41 12.06 11.18 8.05 -0.71%
DPS 2.37 3.00 0.00 3.00 3.00 1.41 0.00 -
NAPS 1.28 1.23 1.66 1.69 1.68 1.14 1.09 2.71%
Adjusted Per Share Value based on latest NOSH - 163,076
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 98.26 66.50 73.97 46.33 56.01 44.07 12.36 41.25%
EPS 7.72 4.33 4.26 3.83 8.53 7.85 2.12 24.02%
DPS 2.38 2.16 0.00 2.12 2.11 0.99 0.00 -
NAPS 1.2823 0.8961 1.1844 1.1963 1.1883 0.8012 0.2866 28.35%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 - -
Price 0.70 0.66 0.44 0.87 1.27 1.94 0.00 -
P/RPS 0.71 0.72 0.42 1.33 1.60 3.09 0.00 -
P/EPS 9.08 11.11 7.36 16.08 10.53 17.36 0.00 -
EY 11.01 9.00 13.58 6.22 9.50 5.76 0.00 -
DY 3.39 4.55 0.00 3.45 2.36 0.73 0.00 -
P/NAPS 0.55 0.54 0.27 0.51 0.76 1.70 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 15/03/07 07/03/06 29/03/05 31/03/04 26/03/03 - -
Price 0.69 0.58 0.45 0.79 1.26 1.95 0.00 -
P/RPS 0.70 0.64 0.43 1.21 1.59 3.11 0.00 -
P/EPS 8.95 9.77 7.53 14.60 10.45 17.45 0.00 -
EY 11.17 10.24 13.28 6.85 9.57 5.73 0.00 -
DY 3.44 5.17 0.00 3.80 2.38 0.72 0.00 -
P/NAPS 0.54 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