[NADAYU] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -227.36%
YoY- -116.57%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 174,820 145,801 43,082 65,236 175,767 170,017 252,416 -21.63%
PBT 11,894 8,918 -3,136 -24,648 26,652 41,465 77,996 -71.29%
Tax -2,461 -1,893 2,396 4,372 -11,005 -13,624 -21,274 -76.10%
NP 9,433 7,025 -740 -20,276 15,647 27,841 56,722 -69.59%
-
NP to SH 9,663 7,229 -584 -20,132 15,807 27,968 56,864 -69.15%
-
Tax Rate 20.69% 21.23% - - 41.29% 32.86% 27.28% -
Total Cost 165,387 138,776 43,822 85,512 160,120 142,176 195,694 -10.56%
-
Net Worth 296,792 291,777 285,261 287,271 308,766 316,139 332,592 -7.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,300 - - - 4,608 - - -
Div Payout % 23.81% - - - 29.15% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 296,792 291,777 285,261 287,271 308,766 316,139 332,592 -7.27%
NOSH 230,071 229,745 224,615 229,817 230,422 230,759 230,966 -0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.40% 4.82% -1.72% -31.08% 8.90% 16.38% 22.47% -
ROE 3.26% 2.48% -0.20% -7.01% 5.12% 8.85% 17.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.99 63.46 19.18 28.39 76.28 73.68 109.29 -21.42%
EPS 4.20 3.15 -0.26 -8.76 6.86 12.12 24.62 -69.07%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.29 1.27 1.27 1.25 1.34 1.37 1.44 -7.03%
Adjusted Per Share Value based on latest NOSH - 229,817
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.88 63.29 18.70 28.32 76.29 73.80 109.56 -21.63%
EPS 4.19 3.14 -0.25 -8.74 6.86 12.14 24.68 -69.17%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2882 1.2665 1.2382 1.2469 1.3402 1.3722 1.4436 -7.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.95 0.90 1.00 1.00 1.13 1.15 1.37 -
P/RPS 1.25 1.42 5.21 3.52 1.48 1.56 1.25 0.00%
P/EPS 22.62 28.60 -384.62 -11.42 16.47 9.49 5.56 153.76%
EY 4.42 3.50 -0.26 -8.76 6.07 10.54 17.97 -60.57%
DY 1.05 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.74 0.71 0.79 0.80 0.84 0.84 0.95 -15.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.85 0.90 0.93 0.99 1.03 1.15 1.27 -
P/RPS 1.12 1.42 4.85 3.49 1.35 1.56 1.16 -2.30%
P/EPS 20.24 28.60 -357.69 -11.30 15.01 9.49 5.16 147.69%
EY 4.94 3.50 -0.28 -8.85 6.66 10.54 19.39 -59.64%
DY 1.18 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.66 0.71 0.73 0.79 0.77 0.84 0.88 -17.37%

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