[NADAYU] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -12.79%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 192,633 148,656 158,552 110,302 121,787 108,164 0 -
PBT 20,440 18,505 13,153 16,526 25,651 23,454 0 -
Tax -2 -8,814 -4,603 -2,781 -8,017 -4,870 0 -
NP 20,438 9,691 8,550 13,745 17,634 18,584 0 -
-
NP to SH 15,462 9,825 8,561 13,745 17,634 18,584 0 -
-
Tax Rate 0.01% 47.63% 35.00% 16.83% 31.25% 20.76% - -
Total Cost 172,195 138,965 150,002 96,557 104,153 89,580 0 -
-
Net Worth 290,580 279,624 275,738 274,847 268,935 181,176 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 5,473 4,973 - 4,883 4,871 2,283 - -
Div Payout % 35.40% 50.63% - 35.53% 27.62% 12.28% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 290,580 279,624 275,738 274,847 268,935 181,176 0 -
NOSH 230,619 165,458 165,112 163,600 162,991 161,764 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 10.61% 6.52% 5.39% 12.46% 14.48% 17.18% 0.00% -
ROE 5.32% 3.51% 3.10% 5.00% 6.56% 10.26% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 83.53 89.85 96.03 67.42 74.72 66.87 0.00 -
EPS 6.70 5.94 5.18 8.40 10.82 11.49 0.00 -
DPS 2.37 3.00 0.00 3.00 3.00 1.41 0.00 -
NAPS 1.26 1.69 1.67 1.68 1.65 1.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,600
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 83.61 64.53 68.82 47.88 52.86 46.95 0.00 -
EPS 6.71 4.26 3.72 5.97 7.65 8.07 0.00 -
DPS 2.38 2.16 0.00 2.12 2.11 0.99 0.00 -
NAPS 1.2613 1.2137 1.1969 1.193 1.1673 0.7864 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.89 0.42 0.48 0.99 1.53 1.29 0.00 -
P/RPS 1.07 0.47 0.50 1.47 2.05 1.93 0.00 -
P/EPS 13.27 7.07 9.26 11.78 14.14 11.23 0.00 -
EY 7.53 14.14 10.80 8.49 7.07 8.91 0.00 -
DY 2.67 7.14 0.00 3.03 1.96 1.09 0.00 -
P/NAPS 0.71 0.25 0.29 0.59 0.93 1.15 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 11/12/07 14/12/06 13/12/05 14/12/04 19/12/03 17/12/02 - -
Price 0.87 0.43 0.44 1.01 1.32 1.42 0.00 -
P/RPS 1.04 0.48 0.46 1.50 1.77 2.12 0.00 -
P/EPS 12.98 7.24 8.49 12.02 12.20 12.36 0.00 -
EY 7.71 13.81 11.78 8.32 8.20 8.09 0.00 -
DY 2.73 6.98 0.00 2.97 2.27 0.99 0.00 -
P/NAPS 0.69 0.25 0.26 0.60 0.80 1.27 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