[NADAYU] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.66%
YoY- -38.87%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 200,288 296,708 40,572 174,820 145,801 43,082 65,236 111.09%
PBT 31,341 46,320 -5,728 11,894 8,918 -3,136 -24,648 -
Tax -8,417 -13,094 1,560 -2,461 -1,893 2,396 4,372 -
NP 22,924 33,226 -4,168 9,433 7,025 -740 -20,276 -
-
NP to SH 23,008 33,314 -4,104 9,663 7,229 -584 -20,132 -
-
Tax Rate 26.86% 28.27% - 20.69% 21.23% - - -
Total Cost 177,364 263,482 44,740 165,387 138,776 43,822 85,512 62.56%
-
Net Worth 311,471 314,025 296,399 296,792 291,777 285,261 287,271 5.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,300 - - - -
Div Payout % - - - 23.81% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 311,471 314,025 296,399 296,792 291,777 285,261 287,271 5.53%
NOSH 227,351 227,554 228,000 230,071 229,745 224,615 229,817 -0.71%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.45% 11.20% -10.27% 5.40% 4.82% -1.72% -31.08% -
ROE 7.39% 10.61% -1.38% 3.26% 2.48% -0.20% -7.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.10 130.39 17.79 75.99 63.46 19.18 28.39 112.60%
EPS 10.12 14.64 -1.80 4.20 3.15 -0.26 -8.76 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.30 1.29 1.27 1.27 1.25 6.29%
Adjusted Per Share Value based on latest NOSH - 230,489
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.94 128.79 17.61 75.88 63.29 18.70 28.32 111.08%
EPS 9.99 14.46 -1.78 4.19 3.14 -0.25 -8.74 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.352 1.363 1.2865 1.2882 1.2665 1.2382 1.2469 5.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.29 1.30 0.88 0.95 0.90 1.00 1.00 -
P/RPS 1.46 1.00 4.95 1.25 1.42 5.21 3.52 -44.35%
P/EPS 12.75 8.88 -48.89 22.62 28.60 -384.62 -11.42 -
EY 7.84 11.26 -2.05 4.42 3.50 -0.26 -8.76 -
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.68 0.74 0.71 0.79 0.80 11.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 -
Price 1.36 1.28 0.90 0.85 0.90 0.93 0.99 -
P/RPS 1.54 0.98 5.06 1.12 1.42 4.85 3.49 -42.01%
P/EPS 13.44 8.74 -50.00 20.24 28.60 -357.69 -11.30 -
EY 7.44 11.44 -2.00 4.94 3.50 -0.28 -8.85 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.69 0.66 0.71 0.73 0.79 16.21%

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