[NADAYU] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 8.31%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 224,449 187,865 128,995 150,192 117,862 111,455 90,500 16.32%
PBT 35,481 18,256 15,190 11,688 20,147 24,884 19,062 10.89%
Tax -9,327 -827 -7,334 -3,695 -4,387 -7,601 -3,778 16.23%
NP 26,154 17,429 7,856 7,993 15,760 17,283 15,284 9.35%
-
NP to SH 23,536 14,772 7,868 8,001 15,760 17,283 15,284 7.45%
-
Tax Rate 26.29% 4.53% 48.28% 31.61% 21.77% 30.55% 19.82% -
Total Cost 198,295 170,436 121,139 142,199 102,102 94,172 75,216 17.51%
-
Net Worth 308,994 290,463 286,411 277,227 279,450 268,849 179,777 9.43%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 6,934 5,473 4,973 - 4,883 4,871 2,283 20.32%
Div Payout % 29.46% 37.05% 63.22% - 30.99% 28.19% 14.94% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 308,994 290,463 286,411 277,227 279,450 268,849 179,777 9.43%
NOSH 230,592 230,526 165,555 164,039 163,421 162,938 160,515 6.21%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.65% 9.28% 6.09% 5.32% 13.37% 15.51% 16.89% -
ROE 7.62% 5.09% 2.75% 2.89% 5.64% 6.43% 8.50% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 97.34 81.49 77.92 91.56 72.12 68.40 56.38 9.51%
EPS 10.21 6.41 4.75 4.88 9.64 10.61 9.52 1.17%
DPS 3.00 2.37 3.00 0.00 3.00 3.00 1.42 13.26%
NAPS 1.34 1.26 1.73 1.69 1.71 1.65 1.12 3.03%
Adjusted Per Share Value based on latest NOSH - 164,039
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 97.42 81.54 55.99 65.19 51.16 48.38 39.28 16.32%
EPS 10.22 6.41 3.42 3.47 6.84 7.50 6.63 7.47%
DPS 3.01 2.38 2.16 0.00 2.12 2.11 0.99 20.34%
NAPS 1.3412 1.2608 1.2432 1.2033 1.213 1.167 0.7803 9.43%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.80 1.12 0.41 0.49 0.94 2.94 0.85 -
P/RPS 0.82 1.37 0.53 0.54 1.30 4.30 1.51 -9.66%
P/EPS 7.84 17.48 8.63 10.05 9.75 27.72 8.93 -2.14%
EY 12.76 5.72 11.59 9.95 10.26 3.61 11.20 2.19%
DY 3.75 2.12 7.32 0.00 3.19 1.02 1.67 14.41%
P/NAPS 0.60 0.89 0.24 0.29 0.55 1.78 0.76 -3.85%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 18/09/07 19/09/06 08/09/05 13/09/04 11/09/03 - -
Price 0.80 0.77 0.36 0.50 1.01 2.61 0.00 -
P/RPS 0.82 0.94 0.46 0.55 1.40 3.82 0.00 -
P/EPS 7.84 12.02 7.57 10.25 10.47 24.61 0.00 -
EY 12.76 8.32 13.20 9.75 9.55 4.06 0.00 -
DY 3.75 3.08 8.33 0.00 2.97 1.15 0.00 -
P/NAPS 0.60 0.61 0.21 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