[NADAYU] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
09-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 35.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 150,192 117,862 111,455 90,500 18.37%
PBT 11,688 20,147 24,884 19,062 -15.03%
Tax -3,695 -4,387 -7,601 -3,778 -0.73%
NP 7,993 15,760 17,283 15,284 -19.41%
-
NP to SH 8,001 15,760 17,283 15,284 -19.39%
-
Tax Rate 31.61% 21.77% 30.55% 19.82% -
Total Cost 142,199 102,102 94,172 75,216 23.62%
-
Net Worth 277,227 279,450 268,849 179,777 15.51%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - 4,883 4,871 2,283 -
Div Payout % - 30.99% 28.19% 14.94% -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 277,227 279,450 268,849 179,777 15.51%
NOSH 164,039 163,421 162,938 160,515 0.72%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.32% 13.37% 15.51% 16.89% -
ROE 2.89% 5.64% 6.43% 8.50% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 91.56 72.12 68.40 56.38 17.52%
EPS 4.88 9.64 10.61 9.52 -19.95%
DPS 0.00 3.00 3.00 1.42 -
NAPS 1.69 1.71 1.65 1.12 14.68%
Adjusted Per Share Value based on latest NOSH - 160,515
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 65.19 51.16 48.38 39.28 18.37%
EPS 3.47 6.84 7.50 6.63 -19.39%
DPS 0.00 2.12 2.11 0.99 -
NAPS 1.2033 1.213 1.167 0.7803 15.51%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.49 0.94 2.94 0.85 -
P/RPS 0.54 1.30 4.30 1.51 -28.99%
P/EPS 10.05 9.75 27.72 8.93 4.01%
EY 9.95 10.26 3.61 11.20 -3.86%
DY 0.00 3.19 1.02 1.67 -
P/NAPS 0.29 0.55 1.78 0.76 -27.44%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 08/09/05 13/09/04 11/09/03 - -
Price 0.50 1.01 2.61 0.00 -
P/RPS 0.55 1.40 3.82 0.00 -
P/EPS 10.25 10.47 24.61 0.00 -
EY 9.75 9.55 4.06 0.00 -
DY 0.00 2.97 1.15 0.00 -
P/NAPS 0.30 0.59 1.58 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