[NADAYU] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 24.87%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 64,098 200,095 192,633 148,656 158,552 110,302 121,787 -10.13%
PBT 11,632 34,587 20,440 18,505 13,153 16,526 25,651 -12.33%
Tax -787 -10,000 -2 -8,814 -4,603 -2,781 -8,017 -32.05%
NP 10,845 24,587 20,438 9,691 8,550 13,745 17,634 -7.77%
-
NP to SH 10,897 24,162 15,462 9,825 8,561 13,745 17,634 -7.70%
-
Tax Rate 6.77% 28.91% 0.01% 47.63% 35.00% 16.83% 31.25% -
Total Cost 53,253 175,508 172,195 138,965 150,002 96,557 104,153 -10.56%
-
Net Worth 316,907 309,217 290,580 279,624 275,738 274,847 268,935 2.77%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 6,923 6,934 5,473 4,973 - 4,883 4,871 6.02%
Div Payout % 63.54% 28.70% 35.40% 50.63% - 35.53% 27.62% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 316,907 309,217 290,580 279,624 275,738 274,847 268,935 2.77%
NOSH 231,319 230,759 230,619 165,458 165,112 163,600 162,991 6.00%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 16.92% 12.29% 10.61% 6.52% 5.39% 12.46% 14.48% -
ROE 3.44% 7.81% 5.32% 3.51% 3.10% 5.00% 6.56% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 27.71 86.71 83.53 89.85 96.03 67.42 74.72 -15.22%
EPS 4.71 10.47 6.70 5.94 5.18 8.40 10.82 -12.93%
DPS 3.00 3.00 2.37 3.00 0.00 3.00 3.00 0.00%
NAPS 1.37 1.34 1.26 1.69 1.67 1.68 1.65 -3.04%
Adjusted Per Share Value based on latest NOSH - 165,458
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 27.82 86.85 83.61 64.53 68.82 47.88 52.86 -10.13%
EPS 4.73 10.49 6.71 4.26 3.72 5.97 7.65 -7.69%
DPS 3.01 3.01 2.38 2.16 0.00 2.12 2.11 6.09%
NAPS 1.3756 1.3422 1.2613 1.2137 1.1969 1.193 1.1673 2.77%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.80 0.63 0.89 0.42 0.48 0.99 1.53 -
P/RPS 2.89 0.73 1.07 0.47 0.50 1.47 2.05 5.88%
P/EPS 16.98 6.02 13.27 7.07 9.26 11.78 14.14 3.09%
EY 5.89 16.62 7.53 14.14 10.80 8.49 7.07 -2.99%
DY 3.75 4.76 2.67 7.14 0.00 3.03 1.96 11.40%
P/NAPS 0.58 0.47 0.71 0.25 0.29 0.59 0.93 -7.56%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 11/12/08 11/12/07 14/12/06 13/12/05 14/12/04 19/12/03 -
Price 0.78 0.60 0.87 0.43 0.44 1.01 1.32 -
P/RPS 2.81 0.69 1.04 0.48 0.46 1.50 1.77 8.00%
P/EPS 16.56 5.73 12.98 7.24 8.49 12.02 12.20 5.21%
EY 6.04 17.45 7.71 13.81 11.78 8.32 8.20 -4.96%
DY 3.85 5.00 2.73 6.98 0.00 2.97 2.27 9.19%
P/NAPS 0.57 0.45 0.69 0.25 0.26 0.60 0.80 -5.48%

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