[NADAYU] YoY TTM Result on 31-Jan-2006 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 14.73%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 141,141 226,383 153,216 170,419 106,726 129,044 101,542 5.63%
PBT 28,811 24,977 19,689 13,919 11,239 27,250 22,707 4.04%
Tax -7,845 -1,619 -9,975 -4,109 -2,414 -7,600 -4,612 9.24%
NP 20,966 23,358 9,714 9,810 8,825 19,650 18,095 2.48%
-
NP to SH 21,051 17,791 9,967 9,822 8,825 19,650 18,095 2.55%
-
Tax Rate 27.23% 6.48% 50.66% 29.52% 21.48% 27.89% 20.31% -
Total Cost 120,175 203,025 143,502 160,609 97,901 109,394 83,447 6.26%
-
Net Worth 312,280 295,419 206,454 272,856 275,600 273,758 184,587 9.14%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 6,934 5,473 4,973 - 4,883 4,871 2,283 20.32%
Div Payout % 32.94% 30.77% 49.90% - 55.34% 24.79% 12.62% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 312,280 295,419 206,454 272,856 275,600 273,758 184,587 9.14%
NOSH 231,318 230,796 167,848 164,371 163,076 162,951 161,918 6.11%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 14.85% 10.32% 6.34% 5.76% 8.27% 15.23% 17.82% -
ROE 6.74% 6.02% 4.83% 3.60% 3.20% 7.18% 9.80% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 61.02 98.09 91.28 103.68 65.45 79.19 62.71 -0.45%
EPS 9.10 7.71 5.94 5.98 5.41 12.06 11.18 -3.36%
DPS 3.00 2.37 3.00 0.00 3.00 3.00 1.41 13.39%
NAPS 1.35 1.28 1.23 1.66 1.69 1.68 1.14 2.85%
Adjusted Per Share Value based on latest NOSH - 164,371
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 61.26 98.26 66.50 73.97 46.33 56.01 44.07 5.63%
EPS 9.14 7.72 4.33 4.26 3.83 8.53 7.85 2.56%
DPS 3.01 2.38 2.16 0.00 2.12 2.11 0.99 20.34%
NAPS 1.3555 1.2823 0.8961 1.1844 1.1963 1.1883 0.8012 9.15%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.51 0.70 0.66 0.44 0.87 1.27 1.94 -
P/RPS 0.84 0.71 0.72 0.42 1.33 1.60 3.09 -19.49%
P/EPS 5.60 9.08 11.11 7.36 16.08 10.53 17.36 -17.17%
EY 17.84 11.01 9.00 13.58 6.22 9.50 5.76 20.71%
DY 5.88 3.39 4.55 0.00 3.45 2.36 0.73 41.53%
P/NAPS 0.38 0.55 0.54 0.27 0.51 0.76 1.70 -22.07%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/03/09 25/03/08 15/03/07 07/03/06 29/03/05 31/03/04 26/03/03 -
Price 0.55 0.69 0.58 0.45 0.79 1.26 1.95 -
P/RPS 0.90 0.70 0.64 0.43 1.21 1.59 3.11 -18.65%
P/EPS 6.04 8.95 9.77 7.53 14.60 10.45 17.45 -16.19%
EY 16.55 11.17 10.24 13.28 6.85 9.57 5.73 19.31%
DY 5.45 3.44 5.17 0.00 3.80 2.38 0.72 40.08%
P/NAPS 0.41 0.54 0.47 0.27 0.47 0.75 1.71 -21.16%

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