[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 34.13%
YoY- 32.96%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 132,789 157,802 161,890 208,596 123,622 95,406 92,030 27.77%
PBT 11,201 13,261 13,450 14,888 10,438 8,620 8,020 25.02%
Tax -6,087 -3,385 -4,126 -5,012 -3,051 -1,976 -1,022 229.65%
NP 5,114 9,876 9,324 9,876 7,387 6,644 6,998 -18.91%
-
NP to SH 5,130 9,892 9,346 9,908 7,387 6,644 6,998 -18.74%
-
Tax Rate 54.34% 25.53% 30.68% 33.66% 29.23% 22.92% 12.74% -
Total Cost 127,675 147,926 152,566 198,720 116,235 88,762 85,032 31.22%
-
Net Worth 271,393 273,678 274,785 277,227 275,585 275,204 273,410 -0.49%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,964 - - - 4,892 - - -
Div Payout % 96.77% - - - 66.23% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 271,393 273,678 274,785 277,227 275,585 275,204 273,410 -0.49%
NOSH 165,483 164,866 164,542 164,039 163,068 162,843 162,744 1.12%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.85% 6.26% 5.76% 4.73% 5.98% 6.96% 7.60% -
ROE 1.89% 3.61% 3.40% 3.57% 2.68% 2.41% 2.56% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 80.24 95.72 98.39 127.16 75.81 58.59 56.55 26.35%
EPS 3.10 6.00 5.68 6.04 4.53 4.08 4.30 -19.64%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.64 1.66 1.67 1.69 1.69 1.69 1.68 -1.59%
Adjusted Per Share Value based on latest NOSH - 164,039
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 57.64 68.50 70.27 90.54 53.66 41.41 39.95 27.77%
EPS 2.23 4.29 4.06 4.30 3.21 2.88 3.04 -18.70%
DPS 2.15 0.00 0.00 0.00 2.12 0.00 0.00 -
NAPS 1.178 1.1879 1.1927 1.2033 1.1962 1.1945 1.1868 -0.49%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.48 0.44 0.48 0.49 0.55 0.87 0.99 -
P/RPS 0.60 0.46 0.49 0.39 0.73 1.48 1.75 -51.10%
P/EPS 15.48 7.33 8.45 8.11 12.14 21.32 23.02 -23.30%
EY 6.46 13.64 11.83 12.33 8.24 4.69 4.34 30.46%
DY 6.25 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.29 0.27 0.29 0.29 0.33 0.51 0.59 -37.79%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 07/03/06 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 -
Price 0.43 0.45 0.44 0.50 0.50 0.79 1.01 -
P/RPS 0.54 0.47 0.45 0.39 0.66 1.35 1.79 -55.11%
P/EPS 13.87 7.50 7.75 8.28 11.04 19.36 23.49 -29.68%
EY 7.21 13.33 12.91 12.08 9.06 5.16 4.26 42.15%
DY 6.98 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.26 0.30 0.30 0.47 0.60 -42.82%

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