[NADAYU] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 32.97%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 27,996 33,525 38,407 21,859 17,664 38,278 23,739 11.58%
PBT 5,159 6,195 8,154 6,143 4,392 5,466 6,706 -16.00%
Tax -1,508 -1,926 -2,828 -1,755 -1,092 -1,421 -344 167.13%
NP 3,651 4,269 5,326 4,388 3,300 4,045 6,362 -30.87%
-
NP to SH 3,651 4,269 5,326 4,388 3,300 4,045 6,362 -30.87%
-
Tax Rate 29.23% 31.09% 34.68% 28.57% 24.86% 26.00% 5.13% -
Total Cost 24,345 29,256 33,081 17,471 14,364 34,233 17,377 25.12%
-
Net Worth 268,935 268,849 253,309 184,587 181,176 179,777 83,710 117.26%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 4,871 - - - 2,283 -
Div Payout % - - 91.46% - - - 35.89% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 268,935 268,849 253,309 184,587 181,176 179,777 83,710 117.26%
NOSH 162,991 162,938 162,378 161,918 161,764 160,515 76,100 65.92%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 13.04% 12.73% 13.87% 20.07% 18.68% 10.57% 26.80% -
ROE 1.36% 1.59% 2.10% 2.38% 1.82% 2.25% 7.60% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 17.18 20.58 23.65 13.50 10.92 23.85 31.19 -32.73%
EPS 2.24 2.62 3.28 2.71 2.04 2.52 8.36 -58.33%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.65 1.65 1.56 1.14 1.12 1.12 1.10 30.94%
Adjusted Per Share Value based on latest NOSH - 161,918
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 12.15 14.55 16.67 9.49 7.67 16.61 10.30 11.60%
EPS 1.58 1.85 2.31 1.90 1.43 1.76 2.76 -30.98%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 0.99 -
NAPS 1.1673 1.167 1.0995 0.8012 0.7864 0.7803 0.3634 117.24%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - -
Price 1.53 2.94 1.99 1.94 1.29 0.85 0.00 -
P/RPS 8.91 14.29 8.41 14.37 11.81 3.56 0.00 -
P/EPS 68.30 112.21 60.67 71.59 63.24 33.73 0.00 -
EY 1.46 0.89 1.65 1.40 1.58 2.96 0.00 -
DY 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.78 1.28 1.70 1.15 0.76 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 11/09/03 26/06/03 26/03/03 17/12/02 09/09/02 27/06/02 -
Price 1.32 2.61 2.90 1.95 1.42 1.00 0.83 -
P/RPS 7.68 12.69 12.26 14.44 13.00 4.19 2.66 102.37%
P/EPS 58.93 99.62 88.41 71.96 69.61 39.68 9.93 226.72%
EY 1.70 1.00 1.13 1.39 1.44 2.52 10.07 -69.35%
DY 0.00 0.00 1.03 0.00 0.00 0.00 3.61 -
P/NAPS 0.80 1.58 1.86 1.71 1.27 0.89 0.75 4.38%

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