[NADAYU] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 174,269 132,789 123,622 125,808 116,208 92,094 0 -
PBT 18,235 11,201 10,438 23,870 24,155 24,207 0 -
Tax -980 -6,087 -3,051 -5,704 -7,096 -13,172 0 -
NP 17,255 5,114 7,387 18,166 17,059 11,035 0 -
-
NP to SH 17,797 5,130 7,387 18,166 17,059 11,035 0 -
-
Tax Rate 5.37% 54.34% 29.23% 23.90% 29.38% 54.41% - -
Total Cost 157,014 127,675 116,235 107,642 99,149 81,059 0 -
-
Net Worth 228,208 271,393 275,585 276,722 252,966 83,713 0 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 5,477 4,964 4,892 4,883 4,864 2,283 - -
Div Payout % 30.77% 96.77% 66.23% 26.88% 28.52% 20.69% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 228,208 271,393 275,585 276,722 252,966 83,713 0 -
NOSH 182,566 165,483 163,068 162,777 162,157 76,103 0 -
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 9.90% 3.85% 5.98% 14.44% 14.68% 11.98% 0.00% -
ROE 7.80% 1.89% 2.68% 6.56% 6.74% 13.18% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 95.45 80.24 75.81 77.29 71.66 121.01 0.00 -
EPS 9.60 3.10 4.53 11.16 10.52 14.50 0.00 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.25 1.64 1.69 1.70 1.56 1.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,796
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 75.64 57.64 53.66 54.61 50.44 39.97 0.00 -
EPS 7.72 2.23 3.21 7.89 7.40 4.79 0.00 -
DPS 2.38 2.15 2.12 2.12 2.11 0.99 0.00 -
NAPS 0.9906 1.178 1.1962 1.2011 1.098 0.3634 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - - -
Price 0.76 0.48 0.55 1.00 1.99 0.00 0.00 -
P/RPS 0.80 0.60 0.73 1.29 2.78 0.00 0.00 -
P/EPS 7.80 15.48 12.14 8.96 18.92 0.00 0.00 -
EY 12.83 6.46 8.24 11.16 5.29 0.00 0.00 -
DY 3.95 6.25 5.45 3.00 1.51 0.00 0.00 -
P/NAPS 0.61 0.29 0.33 0.59 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 30/06/05 28/06/04 26/06/03 27/06/02 - -
Price 0.80 0.43 0.50 0.91 2.90 0.83 0.00 -
P/RPS 0.84 0.54 0.66 1.18 4.05 0.69 0.00 -
P/EPS 8.21 13.87 11.04 8.15 27.57 5.72 0.00 -
EY 12.19 7.21 9.06 12.26 3.63 17.47 0.00 -
DY 3.75 6.98 6.00 3.30 1.03 3.61 0.00 -
P/NAPS 0.64 0.26 0.30 0.54 1.86 0.75 0.00 -

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