NADAYU (5043): Results for Last 10 Financial Years (Summary)

NADAYU PROPERTIES BHD

KLSE (MYR): NADAYU (5043)

Live Data: OFF

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.37

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

Financial

Market Cap

316 Million

NOSH

230 Million

Latest Quarter

30-Sep-2013 [#3]

Announcement Date

27-Nov-2013

Next Quarter

31-Dec-2013

Est. Ann. Date

27-Feb-2014

Est. Ann. Due Date

01-Mar-2014

QoQ | YoY

-96.61% | -89.52%

Revenue | NP to SH

215,685.000 | 21,497.000

RPS | P/RPS

93.62 Cent | 1.46

EPS | P/E | EY

9.33 Cent | 14.68 | 6.81%

DPS | DY | Payout %

1.00 Cent | 0.73% | 10.72%

NAPS | P/NAPS

1.37 | 1.00

QoQ | YoY

-19.22% | 8430.56%

NP Margin | ROE

9.90% | 6.81%

F.Y. | Ann. Date

30-Sep-2013 | 27-Nov-2013

Latest Audited Result

31-Dec-2012

Announcement Date

28-May-2013

Next Audited Result

31-Dec-2013

Est. Ann. Date

28-May-2014

Est. Ann. Due Date

29-Jun-2014

Revenue | NP to SH

174,820.000 | 9,663.000

RPS | P/RPS

75.88 Cent | 1.81

EPS | P/E | EY

4.19 Cent | 32.66 | 3.06%

DPS | DY | Payout %

1.00 Cent | 0.73% | 23.81%

NAPS | P/NAPS

1.29 | 1.06

YoY

-38.87%

NP Margin | ROE

5.40% | 3.26%

F.Y. | Ann. Date

31-Dec-2012 | 27-Feb-2013

Revenue | NP to SH

200,288.000 | 23,008.000

RPS | P/RPS

86.94 Cent | 1.58

EPS | P/E | EY

9.99 Cent | 13.72 | 7.29%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

-30.94% | 218.26%

NP Margin | ROE

11.45% | 7.39%

F.Y. | Ann. Date

30-Sep-2013 | 27-Nov-2013

Show?

YoY %

Horiz. %

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Last 10 FY Result
Revenue	200,288	215,685	174,820	175,767	67,489	52,607	91,294	250,766	174,269	132,789	123,622	125,808	3.86%
YoY %	-7.14%	23.38%	-0.54%	160.44%	28.29%	-42.38%	-63.59%	43.90%	31.24%	7.42%	-1.74%	-	-
Horiz. %	159.20%	171.44%	138.96%	139.71%	53.64%	41.82%	72.57%	199.32%	138.52%	105.55%	98.26%	100.00%	-
PBT	31,341	29,710	11,894	26,652	5,764	9,554	21,027	35,104	18,235	11,201	10,438	23,870	-7.71%
YoY %	5.49%	149.79%	-55.37%	362.39%	-39.67%	-54.56%	-40.10%	92.51%	62.80%	7.31%	-56.27%	-	-
Horiz. %	131.30%	124.47%	49.83%	111.65%	24.15%	40.03%	88.09%	147.06%	76.39%	46.93%	43.73%	100.00%	-
Tax	-8,417	-8,354	-2,461	-11,005	-4,635	-6,318	-3,633	-9,395	-980	-6,087	-3,051	-5,704	-9.23%
YoY %	-0.75%	-239.46%	77.64%	-137.43%	26.64%	-73.91%	61.33%	-858.67%	83.90%	-99.51%	46.51%	-	-
Horiz. %	147.56%	146.46%	43.15%	192.93%	81.26%	110.76%	63.69%	164.71%	17.18%	106.71%	53.49%	100.00%	-
NP	22,924	21,356	9,433	15,647	1,129	3,236	17,394	25,709	17,255	5,114	7,387	18,166	-7.27%
YoY %	7.34%	126.40%	-39.71%	1,285.92%	-65.11%	-81.40%	-32.34%	48.99%	237.41%	-30.77%	-59.34%	-	-
Horiz. %	126.19%	117.56%	51.93%	86.13%	6.21%	17.81%	95.75%	141.52%	94.99%	28.15%	40.66%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
NP to SH	23,008	21,497	9,663	15,807	1,174	3,240	17,446	19,892	17,797	5,130	7,387	18,166	-7.01%
YoY %	7.03%	122.47%	-38.87%	1,246.42%	-63.77%	-81.43%	-12.30%	11.77%	246.92%	-30.55%	-59.34%	-	-
Horiz. %	126.65%	118.34%	53.19%	87.01%	6.46%	17.84%	96.04%	109.50%	97.97%	28.24%	40.66%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Rate	26.86%	28.12%	20.69%	41.29%	80.41%	66.13%	17.28%	26.76%	5.37%	54.34%	29.23%	23.90%	-
YoY %	-4.48%	35.91%	-49.89%	-48.65%	21.59%	282.70%	-35.43%	398.32%	-90.12%	85.90%	22.30%	-	-
Horiz. %	112.38%	117.66%	86.57%	172.76%	336.44%	276.69%	72.30%	111.97%	22.47%	227.36%	122.30%	100.00%	-
Total Cost	177,364	194,329	165,387	160,120	66,360	49,371	73,900	225,057	157,014	127,675	116,235	107,642	5.07%
YoY %	-8.73%	17.50%	3.29%	141.29%	34.41%	-33.19%	-67.16%	43.34%	22.98%	9.84%	7.98%	-	-
Horiz. %	164.77%	180.53%	153.65%	148.75%	61.65%	45.87%	68.65%	209.08%	145.87%	118.61%	107.98%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Worth	311,471	315,626	296,792	308,766	303,858	312,428	316,151	304,733	228,208	271,393	275,585	276,722	0.81%
YoY %	-1.32%	6.35%	-3.88%	1.62%	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-0.41%	-	-
Horiz. %	112.56%	114.06%	107.25%	111.58%	109.81%	112.90%	114.25%	110.12%	82.47%	98.07%	99.59%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	-	2,304	2,300	4,608	8,056	8,100	6,923	6,925	5,477	4,964	4,892	4,883	-8.31%
YoY %	-	0.17%	-50.09%	-42.80%	-0.54%	17.00%	-0.03%	26.44%	10.33%	1.47%	0.18%	-	-
Horiz. %	-	47.18%	47.10%	94.37%	164.98%	165.88%	141.78%	141.82%	112.16%	101.66%	100.18%	100.00%	-
Div Payout %	-	10.72%	23.81%	29.15%	686.27%	250.00%	39.68%	34.82%	30.77%	96.77%	66.23%	26.88%	-
YoY %	-	-54.98%	-18.32%	-95.75%	174.51%	530.04%	13.96%	13.16%	-68.20%	46.11%	146.39%	-	-
Horiz. %	-	39.88%	88.58%	108.44%	2,553.09%	930.06%	147.62%	129.54%	114.47%	360.01%	246.39%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	311,471	315,626	296,792	308,766	303,858	312,428	316,151	304,733	228,208	271,393	275,585	276,722	0.81%
YoY %	-1.32%	6.35%	-3.88%	1.62%	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-0.41%	-	-
Horiz. %	112.56%	114.06%	107.25%	111.58%	109.81%	112.90%	114.25%	110.12%	82.47%	98.07%	99.59%	100.00%	-
NOSH	227,351	230,384	230,071	230,422	230,196	231,428	230,767	230,858	182,566	165,483	163,068	162,777	4.06%
YoY %	-1.32%	0.14%	-0.15%	0.10%	-0.53%	0.29%	-0.04%	26.45%	10.32%	1.48%	0.18%	-	-
Horiz. %	139.67%	141.53%	141.34%	141.56%	141.42%	142.17%	141.77%	141.82%	112.16%	101.66%	100.18%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	11.45%	9.90%	5.40%	8.90%	1.67%	6.15%	19.05%	10.25%	9.90%	3.85%	5.98%	14.44%	-
YoY %	15.66%	83.33%	-39.33%	432.93%	-72.85%	-67.72%	85.85%	3.54%	157.14%	-35.62%	-58.59%	-	-
Horiz. %	79.29%	68.56%	37.40%	61.63%	11.57%	42.59%	131.93%	70.98%	68.56%	26.66%	41.41%	100.00%	-
ROE	7.39%	6.81%	3.26%	5.12%	0.39%	1.04%	5.52%	6.53%	7.80%	1.89%	2.68%	6.56%	-
YoY %	8.52%	108.90%	-36.33%	1,212.82%	-62.50%	-81.16%	-15.47%	-16.28%	312.70%	-29.48%	-59.15%	-	-
Horiz. %	112.65%	103.81%	49.70%	78.05%	5.95%	15.85%	84.15%	99.54%	118.90%	28.81%	40.85%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	88.10	93.62	75.99	76.28	29.32	22.73	39.56	108.62	95.45	80.24	75.81	77.29	-0.19%
YoY %	-5.90%	23.20%	-0.38%	160.16%	28.99%	-42.54%	-63.58%	13.80%	18.96%	5.84%	-1.91%	-	-
Horiz. %	113.99%	121.13%	98.32%	98.69%	37.94%	29.41%	51.18%	140.54%	123.50%	103.82%	98.09%	100.00%	-
EPS	10.12	9.33	4.20	6.86	0.51	1.40	7.56	8.61	9.60	3.10	4.53	11.16	-10.65%
YoY %	8.47%	122.14%	-38.78%	1,245.10%	-63.57%	-81.48%	-12.20%	-10.31%	209.68%	-31.57%	-59.41%	-	-
Horiz. %	90.68%	83.60%	37.63%	61.47%	4.57%	12.54%	67.74%	77.15%	86.02%	27.78%	40.59%	100.00%	-
DPS	0.00	1.00	1.00	2.00	3.50	3.50	3.00	3.00	3.00	3.00	3.00	3.00	-11.89%
YoY %	0.00%	0.00%	-50.00%	-42.86%	0.00%	16.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	33.33%	33.33%	66.67%	116.67%	116.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.37	1.37	1.29	1.34	1.32	1.35	1.37	1.32	1.25	1.64	1.69	1.70	-3.13%
YoY %	0.00%	6.20%	-3.73%	1.52%	-2.22%	-1.46%	3.79%	5.60%	-23.78%	-2.96%	-0.59%	-	-
Horiz. %	80.59%	80.59%	75.88%	78.82%	77.65%	79.41%	80.59%	77.65%	73.53%	96.47%	99.41%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 227,351
RPS	86.94	93.62	75.88	76.29	29.29	22.83	39.63	108.85	75.64	57.64	53.66	54.61	3.86%
YoY %	-7.14%	23.38%	-0.54%	160.46%	28.30%	-42.39%	-63.59%	43.91%	31.23%	7.42%	-1.74%	-	-
Horiz. %	159.20%	171.43%	138.95%	139.70%	53.63%	41.81%	72.57%	199.32%	138.51%	105.55%	98.26%	100.00%	-
EPS	9.99	9.33	4.19	6.86	0.51	1.41	7.57	8.63	7.72	2.23	3.21	7.89	-7.03%
YoY %	7.07%	122.67%	-38.92%	1,245.10%	-63.83%	-81.37%	-12.28%	11.79%	246.19%	-30.53%	-59.32%	-	-
Horiz. %	126.62%	118.25%	53.11%	86.95%	6.46%	17.87%	95.94%	109.38%	97.85%	28.26%	40.68%	100.00%	-
DPS	0.00	1.00	1.00	2.00	3.50	3.52	3.00	3.01	2.38	2.15	2.12	2.12	-8.29%
YoY %	0.00%	0.00%	-50.00%	-42.86%	-0.57%	17.33%	-0.33%	26.47%	10.70%	1.42%	0.00%	-	-
Horiz. %	0.00%	47.17%	47.17%	94.34%	165.09%	166.04%	141.51%	141.98%	112.26%	101.42%	100.00%	100.00%	-
NAPS	1.352	1.37	1.2882	1.3402	1.3189	1.3561	1.3723	1.3227	0.9906	1.178	1.1962	1.2011	0.81%
YoY %	-1.31%	6.35%	-3.88%	1.61%	-2.74%	-1.18%	3.75%	33.53%	-15.91%	-1.52%	-0.41%	-	-
Horiz. %	112.56%	114.06%	107.25%	111.58%	109.81%	112.90%	114.25%	110.12%	82.47%	98.08%	99.59%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	30/09/13	31/12/12	30/12/11	30/12/10	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	1.29	1.29	0.95	1.13	0.98	0.94	0.52	0.80	0.76	0.48	0.55	1.00	-
P/RPS	1.46	1.38	1.25	1.48	3.34	4.14	1.31	0.74	0.80	0.60	0.73	1.29	-0.36%
YoY %	5.80%	10.40%	-15.54%	-55.69%	-19.32%	216.03%	77.03%	-7.50%	33.33%	-17.81%	-43.41%	-	-
Horiz. %	113.18%	106.98%	96.90%	114.73%	258.91%	320.93%	101.55%	57.36%	62.02%	46.51%	56.59%	100.00%	-
P/EPS	12.75	13.83	22.62	16.47	192.16	67.14	6.88	9.28	7.80	15.48	12.14	8.96	11.26%
YoY %	-7.81%	-38.86%	37.34%	-91.43%	186.21%	875.87%	-25.86%	18.97%	-49.61%	27.51%	35.49%	-	-
Horiz. %	142.30%	154.35%	252.46%	183.82%	2,144.64%	749.33%	76.79%	103.57%	87.05%	172.77%	135.49%	100.00%	-
EY	7.84	7.23	4.42	6.07	0.52	1.49	14.54	10.77	12.83	6.46	8.24	11.16	-10.12%
YoY %	8.44%	63.57%	-27.18%	1,067.31%	-65.10%	-89.75%	35.00%	-16.06%	98.61%	-21.60%	-26.16%	-	-
Horiz. %	70.25%	64.78%	39.61%	54.39%	4.66%	13.35%	130.29%	96.51%	114.96%	57.89%	73.84%	100.00%	-
DY	0.00	0.78	1.05	1.77	3.57	3.72	5.77	3.75	3.95	6.25	5.45	3.00	-11.39%
YoY %	0.00%	-25.71%	-40.68%	-50.42%	-4.03%	-35.53%	53.87%	-5.06%	-36.80%	14.68%	81.67%	-	-
Horiz. %	0.00%	26.00%	35.00%	59.00%	119.00%	124.00%	192.33%	125.00%	131.67%	208.33%	181.67%	100.00%	-
P/NAPS	0.94	0.94	0.74	0.84	0.74	0.70	0.38	0.61	0.61	0.29	0.33	0.59	2.64%
YoY %	0.00%	27.03%	-11.90%	13.51%	5.71%	84.21%	-37.70%	0.00%	110.34%	-12.12%	-44.07%	-	-
Horiz. %	159.32%	159.32%	125.42%	142.37%	125.42%	118.64%	64.41%	103.39%	103.39%	49.15%	55.93%	100.00%	-

	AQR	T4Q	31/12/12	31/12/11	31/12/10	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	27/11/13	27/02/13	24/02/12	17/02/11	29/06/10	30/06/09	30/06/08	29/06/07	29/06/06	30/06/05	28/06/04	-
Price	1.36	1.36	0.85	1.03	1.34	0.89	0.59	0.80	0.80	0.43	0.50	0.91	-
P/RPS	1.54	1.45	1.12	1.35	4.57	3.92	1.49	0.74	0.84	0.54	0.66	1.18	-0.59%
YoY %	6.21%	29.46%	-17.04%	-70.46%	16.58%	163.09%	101.35%	-11.90%	55.56%	-18.18%	-44.07%	-	-
Horiz. %	130.51%	122.88%	94.92%	114.41%	387.29%	332.20%	126.27%	62.71%	71.19%	45.76%	55.93%	100.00%	-
P/EPS	13.44	14.58	20.24	15.01	262.75	63.57	7.80	9.28	8.21	13.87	11.04	8.15	11.05%
YoY %	-7.82%	-27.96%	34.84%	-94.29%	313.32%	715.00%	-15.95%	13.03%	-40.81%	25.63%	35.46%	-	-
Horiz. %	164.91%	178.90%	248.34%	184.17%	3,223.93%	780.00%	95.71%	113.87%	100.74%	170.18%	135.46%	100.00%	-
EY	7.44	6.86	4.94	6.66	0.38	1.57	12.81	10.77	12.19	7.21	9.06	12.26	-9.94%
YoY %	8.45%	38.87%	-25.83%	1,652.63%	-75.80%	-87.74%	18.94%	-11.65%	69.07%	-20.42%	-26.10%	-	-
Horiz. %	60.69%	55.95%	40.29%	54.32%	3.10%	12.81%	104.49%	87.85%	99.43%	58.81%	73.90%	100.00%	-
DY	0.00	0.74	1.18	1.94	2.61	3.93	5.08	3.75	3.75	6.98	6.00	3.30	-11.17%
YoY %	0.00%	-37.29%	-39.18%	-25.67%	-33.59%	-22.64%	35.47%	0.00%	-46.28%	16.33%	81.82%	-	-
Horiz. %	0.00%	22.42%	35.76%	58.79%	79.09%	119.09%	153.94%	113.64%	113.64%	211.52%	181.82%	100.00%	-
P/NAPS	0.99	0.99	0.66	0.77	1.02	0.66	0.43	0.61	0.64	0.26	0.30	0.54	2.33%
YoY %	0.00%	50.00%	-14.29%	-24.51%	54.55%	53.49%	-29.51%	-4.69%	146.15%	-13.33%	-44.44%	-	-
Horiz. %	183.33%	183.33%	122.22%	142.59%	188.89%	122.22%	79.63%	112.96%	118.52%	48.15%	55.56%	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 2 of 3 comments

Lonely player

What happen to this counter? Dividend declared 1% but share going up so much.

2013-06-20 14:08

Superman88

this stock outstanding

2013-06-20 15:05

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