NADAYU PROPERTIES BHD

KLSE (MYR): NADAYU (5043)

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

0

Financial

Show?
Last 10 FY Result
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
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%
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%
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%
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%
-
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%
-
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% -
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%
-
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%
Dividend
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
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%
Div Payout % - 10.72% 23.81% 29.15% 686.27% 250.00% 39.68% 34.82% 30.77% 96.77% 66.23% 26.88% -
Equity
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
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%
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%
Ratio Analysis
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
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% -
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% -
Per Share
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
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%
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%
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%
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%
Adjusted Per Share Value based on latest NOSH - 227,351
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
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%
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%
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%
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%
Price Multiplier on Financial Quarter End Date
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
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%
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%
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%
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%
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%
Price Multiplier on Announcement Date
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
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%
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%
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%
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%
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%

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

Post a Comment