[NADAYU] YoY TTM Result on 31-Jul-2006 [#1]

Stock

[NADAYU] NADAYU PROPERTIES BHD

Announcement Date

19-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- 53.37%

YoY- -1.66%

Quarter Report

NADAYU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	62,514	224,449	187,865	128,995	150,192	117,862	111,455	-9.17%
YoY %	-72.15%	19.47%	45.64%	-14.11%	27.43%	5.75%	-	-
Horiz. %	56.09%	201.38%	168.56%	115.74%	134.76%	105.75%	100.00%	-
PBT	14,829	35,481	18,256	15,190	11,688	20,147	24,884	-8.25%
YoY %	-58.21%	94.35%	20.18%	29.96%	-41.99%	-19.04%	-	-
Horiz. %	59.59%	142.59%	73.36%	61.04%	46.97%	80.96%	100.00%	-
Tax	-1,844	-9,327	-827	-7,334	-3,695	-4,387	-7,601	-21.00%
YoY %	80.23%	-1,027.81%	88.72%	-98.48%	15.77%	42.28%	-	-
Horiz. %	24.26%	122.71%	10.88%	96.49%	48.61%	57.72%	100.00%	-
NP	12,985	26,154	17,429	7,856	7,993	15,760	17,283	-4.64%
YoY %	-50.35%	50.06%	121.86%	-1.71%	-49.28%	-8.81%	-	-
Horiz. %	75.13%	151.33%	100.84%	45.46%	46.25%	91.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,035	23,536	14,772	7,868	8,001	15,760	17,283	-4.58%
YoY %	-44.62%	59.33%	87.75%	-1.66%	-49.23%	-8.81%	-	-
Horiz. %	75.42%	136.18%	85.47%	45.52%	46.29%	91.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.44%	26.29%	4.53%	48.28%	31.61%	21.77%	30.55%	-
YoY %	-52.68%	480.35%	-90.62%	52.74%	45.20%	-28.74%	-	-
Horiz. %	40.72%	86.06%	14.83%	158.04%	103.47%	71.26%	100.00%	-
Total Cost	49,529	198,295	170,436	121,139	142,199	102,102	94,172	-10.14%
YoY %	-75.02%	16.35%	40.69%	-14.81%	39.27%	8.42%	-	-
Horiz. %	52.59%	210.57%	180.98%	128.64%	151.00%	108.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,509	308,994	290,463	286,411	277,227	279,450	268,849	2.75%
YoY %	2.43%	6.38%	1.41%	3.31%	-0.80%	3.94%	-	-
Horiz. %	117.73%	114.93%	108.04%	106.53%	103.12%	103.94%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	6,923	6,934	5,473	4,973	-	4,883	4,871	6.02%
YoY %	-0.16%	26.69%	10.05%	0.00%	-	0.25%	-	-
Horiz. %	142.13%	142.35%	112.36%	102.09%	-	100.25%	100.00%	-
Div Payout %	53.12%	29.46%	37.05%	63.22%	-	30.99%	28.19%	-
YoY %	80.31%	-20.49%	-41.40%	0.00%	-	9.93%	-	-
Horiz. %	188.44%	104.51%	131.43%	224.26%	-	109.93%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	316,509	308,994	290,463	286,411	277,227	279,450	268,849	2.75%
YoY %	2.43%	6.38%	1.41%	3.31%	-0.80%	3.94%	-	-
Horiz. %	117.73%	114.93%	108.04%	106.53%	103.12%	103.94%	100.00%	-
NOSH	229,354	230,592	230,526	165,555	164,039	163,421	162,938	5.85%
YoY %	-0.54%	0.03%	39.24%	0.92%	0.38%	0.30%	-	-
Horiz. %	140.76%	141.52%	141.48%	101.61%	100.68%	100.30%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	20.77%	11.65%	9.28%	6.09%	5.32%	13.37%	15.51%	-
YoY %	78.28%	25.54%	52.38%	14.47%	-60.21%	-13.80%	-	-
Horiz. %	133.91%	75.11%	59.83%	39.26%	34.30%	86.20%	100.00%	-
ROE	4.12%	7.62%	5.09%	2.75%	2.89%	5.64%	6.43%	-
YoY %	-45.93%	49.71%	85.09%	-4.84%	-48.76%	-12.29%	-	-
Horiz. %	64.07%	118.51%	79.16%	42.77%	44.95%	87.71%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	27.26	97.34	81.49	77.92	91.56	72.12	68.40	-14.20%
YoY %	-72.00%	19.45%	4.58%	-14.90%	26.96%	5.44%	-	-
Horiz. %	39.85%	142.31%	119.14%	113.92%	133.86%	105.44%	100.00%	-
EPS	5.68	10.21	6.41	4.75	4.88	9.64	10.61	-9.88%
YoY %	-44.37%	59.28%	34.95%	-2.66%	-49.38%	-9.14%	-	-
Horiz. %	53.53%	96.23%	60.41%	44.77%	45.99%	90.86%	100.00%	-
DPS	3.00	3.00	2.37	3.00	0.00	3.00	3.00	0.00%
YoY %	0.00%	26.58%	-21.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	79.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	1.38	1.34	1.26	1.73	1.69	1.71	1.65	-2.93%
YoY %	2.99%	6.35%	-27.17%	2.37%	-1.17%	3.64%	-	-
Horiz. %	83.64%	81.21%	76.36%	104.85%	102.42%	103.64%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 165,555
RPS	27.13	97.42	81.54	55.99	65.19	51.16	48.38	-9.18%
YoY %	-72.15%	19.48%	45.63%	-14.11%	27.42%	5.75%	-	-
Horiz. %	56.08%	201.36%	168.54%	115.73%	134.75%	105.75%	100.00%	-
EPS	5.66	10.22	6.41	3.42	3.47	6.84	7.50	-4.57%
YoY %	-44.62%	59.44%	87.43%	-1.44%	-49.27%	-8.80%	-	-
Horiz. %	75.47%	136.27%	85.47%	45.60%	46.27%	91.20%	100.00%	-
DPS	3.01	3.01	2.38	2.16	0.00	2.12	2.11	6.09%
YoY %	0.00%	26.47%	10.19%	0.00%	0.00%	0.47%	-	-
Horiz. %	142.65%	142.65%	112.80%	102.37%	0.00%	100.47%	100.00%	-
NAPS	1.3738	1.3412	1.2608	1.2432	1.2033	1.213	1.167	2.75%
YoY %	2.43%	6.38%	1.42%	3.32%	-0.80%	3.94%	-	-
Horiz. %	117.72%	114.93%	108.04%	106.53%	103.11%	103.94%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.61	0.80	1.12	0.41	0.49	0.94	2.94	-
P/RPS	2.24	0.82	1.37	0.53	0.54	1.30	4.30	-10.29%
YoY %	173.17%	-40.15%	158.49%	-1.85%	-58.46%	-69.77%	-	-
Horiz. %	52.09%	19.07%	31.86%	12.33%	12.56%	30.23%	100.00%	-
P/EPS	10.73	7.84	17.48	8.63	10.05	9.75	27.72	-14.61%
YoY %	36.86%	-55.15%	102.55%	-14.13%	3.08%	-64.83%	-	-
Horiz. %	38.71%	28.28%	63.06%	31.13%	36.26%	35.17%	100.00%	-
EY	9.32	12.76	5.72	11.59	9.95	10.26	3.61	17.10%
YoY %	-26.96%	123.08%	-50.65%	16.48%	-3.02%	184.21%	-	-
Horiz. %	258.17%	353.46%	158.45%	321.05%	275.62%	284.21%	100.00%	-
DY	4.92	3.75	2.12	7.32	0.00	3.19	1.02	29.95%
YoY %	31.20%	76.89%	-71.04%	0.00%	0.00%	212.75%	-	-
Horiz. %	482.35%	367.65%	207.84%	717.65%	0.00%	312.75%	100.00%	-
P/NAPS	0.44	0.60	0.89	0.24	0.29	0.55	1.78	-20.76%
YoY %	-26.67%	-32.58%	270.83%	-17.24%	-47.27%	-69.10%	-	-
Horiz. %	24.72%	33.71%	50.00%	13.48%	16.29%	30.90%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	17/09/09	19/09/08	18/09/07	19/09/06	08/09/05	13/09/04	11/09/03	-
Price	0.60	0.80	0.77	0.36	0.50	1.01	2.61	-
P/RPS	2.20	0.82	0.94	0.46	0.55	1.40	3.82	-8.77%
YoY %	168.29%	-12.77%	104.35%	-16.36%	-60.71%	-63.35%	-	-
Horiz. %	57.59%	21.47%	24.61%	12.04%	14.40%	36.65%	100.00%	-
P/EPS	10.56	7.84	12.02	7.57	10.25	10.47	24.61	-13.14%
YoY %	34.69%	-34.78%	58.78%	-26.15%	-2.10%	-57.46%	-	-
Horiz. %	42.91%	31.86%	48.84%	30.76%	41.65%	42.54%	100.00%	-
EY	9.47	12.76	8.32	13.20	9.75	9.55	4.06	15.14%
YoY %	-25.78%	53.37%	-36.97%	35.38%	2.09%	135.22%	-	-
Horiz. %	233.25%	314.29%	204.93%	325.12%	240.15%	235.22%	100.00%	-
DY	5.00	3.75	3.08	8.33	0.00	2.97	1.15	27.72%
YoY %	33.33%	21.75%	-63.03%	0.00%	0.00%	158.26%	-	-
Horiz. %	434.78%	326.09%	267.83%	724.35%	0.00%	258.26%	100.00%	-
P/NAPS	0.43	0.60	0.61	0.21	0.30	0.59	1.58	-19.48%
YoY %	-28.33%	-1.64%	190.48%	-30.00%	-49.15%	-62.66%	-	-
Horiz. %	27.22%	37.97%	38.61%	13.29%	18.99%	37.34%	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