[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

Qtr Report 310106.xls

Latest QR

Upcoming QR

NADAYU's Result

NADAYU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	141,141	226,383	153,216	170,419	106,726	129,044	101,542	5.63%
YoY %	-37.65%	47.75%	-10.09%	59.68%	-17.29%	27.08%	-	-
Horiz. %	139.00%	222.95%	150.89%	167.83%	105.11%	127.08%	100.00%	-
PBT	28,811	24,977	19,689	13,919	11,239	27,250	22,707	4.04%
YoY %	15.35%	26.86%	41.45%	23.85%	-58.76%	20.01%	-	-
Horiz. %	126.88%	110.00%	86.71%	61.30%	49.50%	120.01%	100.00%	-
Tax	-7,845	-1,619	-9,975	-4,109	-2,414	-7,600	-4,612	9.24%
YoY %	-384.56%	83.77%	-142.76%	-70.22%	68.24%	-64.79%	-	-
Horiz. %	170.10%	35.10%	216.28%	89.09%	52.34%	164.79%	100.00%	-
NP	20,966	23,358	9,714	9,810	8,825	19,650	18,095	2.48%
YoY %	-10.24%	140.46%	-0.98%	11.16%	-55.09%	8.59%	-	-
Horiz. %	115.87%	129.09%	53.68%	54.21%	48.77%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,051	17,791	9,967	9,822	8,825	19,650	18,095	2.55%
YoY %	18.32%	78.50%	1.48%	11.30%	-55.09%	8.59%	-	-
Horiz. %	116.34%	98.32%	55.08%	54.28%	48.77%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.23%	6.48%	50.66%	29.52%	21.48%	27.89%	20.31%	-
YoY %	320.22%	-87.21%	71.61%	37.43%	-22.98%	37.32%	-	-
Horiz. %	134.07%	31.91%	249.43%	145.35%	105.76%	137.32%	100.00%	-
Total Cost	120,175	203,025	143,502	160,609	97,901	109,394	83,447	6.26%
YoY %	-40.81%	41.48%	-10.65%	64.05%	-10.51%	31.09%	-	-
Horiz. %	144.01%	243.30%	171.97%	192.47%	117.32%	131.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,280	295,419	206,454	272,856	275,600	273,758	184,587	9.14%
YoY %	5.71%	43.09%	-24.34%	-1.00%	0.67%	48.31%	-	-
Horiz. %	169.18%	160.04%	111.85%	147.82%	149.31%	148.31%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	6,934	5,473	4,973	-	4,883	4,871	2,283	20.32%
YoY %	26.69%	10.05%	0.00%	-	0.25%	113.36%	-	-
Horiz. %	303.72%	239.73%	217.83%	-	213.89%	213.36%	100.00%	-
Div Payout %	32.94%	30.77%	49.90%	-	55.34%	24.79%	12.62%	-
YoY %	7.05%	-38.34%	0.00%	-	123.24%	96.43%	-	-
Horiz. %	261.01%	243.82%	395.40%	-	438.51%	196.43%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	312,280	295,419	206,454	272,856	275,600	273,758	184,587	9.14%
YoY %	5.71%	43.09%	-24.34%	-1.00%	0.67%	48.31%	-	-
Horiz. %	169.18%	160.04%	111.85%	147.82%	149.31%	148.31%	100.00%	-
NOSH	231,318	230,796	167,848	164,371	163,076	162,951	161,918	6.11%
YoY %	0.23%	37.50%	2.12%	0.79%	0.08%	0.64%	-	-
Horiz. %	142.86%	142.54%	103.66%	101.51%	100.72%	100.64%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	14.85%	10.32%	6.34%	5.76%	8.27%	15.23%	17.82%	-
YoY %	43.90%	62.78%	10.07%	-30.35%	-45.70%	-14.53%	-	-
Horiz. %	83.33%	57.91%	35.58%	32.32%	46.41%	85.47%	100.00%	-
ROE	6.74%	6.02%	4.83%	3.60%	3.20%	7.18%	9.80%	-
YoY %	11.96%	24.64%	34.17%	12.50%	-55.43%	-26.73%	-	-
Horiz. %	68.78%	61.43%	49.29%	36.73%	32.65%	73.27%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	61.02	98.09	91.28	103.68	65.45	79.19	62.71	-0.45%
YoY %	-37.79%	7.46%	-11.96%	58.41%	-17.35%	26.28%	-	-
Horiz. %	97.31%	156.42%	145.56%	165.33%	104.37%	126.28%	100.00%	-
EPS	9.10	7.71	5.94	5.98	5.41	12.06	11.18	-3.36%
YoY %	18.03%	29.80%	-0.67%	10.54%	-55.14%	7.87%	-	-
Horiz. %	81.40%	68.96%	53.13%	53.49%	48.39%	107.87%	100.00%	-
DPS	3.00	2.37	3.00	0.00	3.00	3.00	1.41	13.39%
YoY %	26.58%	-21.00%	0.00%	0.00%	0.00%	112.77%	-	-
Horiz. %	212.77%	168.09%	212.77%	0.00%	212.77%	212.77%	100.00%	-
NAPS	1.35	1.28	1.23	1.66	1.69	1.68	1.14	2.85%
YoY %	5.47%	4.07%	-25.90%	-1.78%	0.60%	47.37%	-	-
Horiz. %	118.42%	112.28%	107.89%	145.61%	148.25%	147.37%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 164,371
RPS	61.26	98.26	66.50	73.97	46.33	56.01	44.07	5.63%
YoY %	-37.66%	47.76%	-10.10%	59.66%	-17.28%	27.09%	-	-
Horiz. %	139.01%	222.96%	150.90%	167.85%	105.13%	127.09%	100.00%	-
EPS	9.14	7.72	4.33	4.26	3.83	8.53	7.85	2.56%
YoY %	18.39%	78.29%	1.64%	11.23%	-55.10%	8.66%	-	-
Horiz. %	116.43%	98.34%	55.16%	54.27%	48.79%	108.66%	100.00%	-
DPS	3.01	2.38	2.16	0.00	2.12	2.11	0.99	20.34%
YoY %	26.47%	10.19%	0.00%	0.00%	0.47%	113.13%	-	-
Horiz. %	304.04%	240.40%	218.18%	0.00%	214.14%	213.13%	100.00%	-
NAPS	1.3555	1.2823	0.8961	1.1844	1.1963	1.1883	0.8012	9.15%
YoY %	5.71%	43.10%	-24.34%	-0.99%	0.67%	48.32%	-	-
Horiz. %	169.18%	160.05%	111.84%	147.83%	149.31%	148.32%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	18.31%	-1.39%	71.43%	-68.42%	-16.87%	-48.22%	-	-
Horiz. %	27.18%	22.98%	23.30%	13.59%	43.04%	51.78%	100.00%	-
P/EPS	5.60	9.08	11.11	7.36	16.08	10.53	17.36	-17.17%
YoY %	-38.33%	-18.27%	50.95%	-54.23%	52.71%	-39.34%	-	-
Horiz. %	32.26%	52.30%	64.00%	42.40%	92.63%	60.66%	100.00%	-
EY	17.84	11.01	9.00	13.58	6.22	9.50	5.76	20.71%
YoY %	62.03%	22.33%	-33.73%	118.33%	-34.53%	64.93%	-	-
Horiz. %	309.72%	191.15%	156.25%	235.76%	107.99%	164.93%	100.00%	-
DY	5.88	3.39	4.55	0.00	3.45	2.36	0.73	41.53%
YoY %	73.45%	-25.49%	0.00%	0.00%	46.19%	223.29%	-	-
Horiz. %	805.48%	464.38%	623.29%	0.00%	472.60%	323.29%	100.00%	-
P/NAPS	0.38	0.55	0.54	0.27	0.51	0.76	1.70	-22.07%
YoY %	-30.91%	1.85%	100.00%	-47.06%	-32.89%	-55.29%	-	-
Horiz. %	22.35%	32.35%	31.76%	15.88%	30.00%	44.71%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	28.57%	9.38%	48.84%	-64.46%	-23.90%	-48.87%	-	-
Horiz. %	28.94%	22.51%	20.58%	13.83%	38.91%	51.13%	100.00%	-
P/EPS	6.04	8.95	9.77	7.53	14.60	10.45	17.45	-16.19%
YoY %	-32.51%	-8.39%	29.75%	-48.42%	39.71%	-40.11%	-	-
Horiz. %	34.61%	51.29%	55.99%	43.15%	83.67%	59.89%	100.00%	-
EY	16.55	11.17	10.24	13.28	6.85	9.57	5.73	19.31%
YoY %	48.16%	9.08%	-22.89%	93.87%	-28.42%	67.02%	-	-
Horiz. %	288.83%	194.94%	178.71%	231.76%	119.55%	167.02%	100.00%	-
DY	5.45	3.44	5.17	0.00	3.80	2.38	0.72	40.08%
YoY %	58.43%	-33.46%	0.00%	0.00%	59.66%	230.56%	-	-
Horiz. %	756.94%	477.78%	718.06%	0.00%	527.78%	330.56%	100.00%	-
P/NAPS	0.41	0.54	0.47	0.27	0.47	0.75	1.71	-21.16%
YoY %	-24.07%	14.89%	74.07%	-42.55%	-37.33%	-56.14%	-	-
Horiz. %	23.98%	31.58%	27.49%	15.79%	27.49%	43.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos