[NADAYU] YoY Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 48.24%
YoY- -59.34%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 250,766 174,269 132,789 123,622 125,808 116,208 92,094 18.15%
PBT 35,104 18,235 11,201 10,438 23,870 24,155 24,207 6.38%
Tax -9,395 -980 -6,087 -3,051 -5,704 -7,096 -13,172 -5.47%
NP 25,709 17,255 5,114 7,387 18,166 17,059 11,035 15.12%
-
NP to SH 19,892 17,797 5,130 7,387 18,166 17,059 11,035 10.30%
-
Tax Rate 26.76% 5.37% 54.34% 29.23% 23.90% 29.38% 54.41% -
Total Cost 225,057 157,014 127,675 116,235 107,642 99,149 81,059 18.53%
-
Net Worth 304,733 228,208 271,393 275,585 276,722 252,966 83,713 24.00%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 6,925 5,477 4,964 4,892 4,883 4,864 2,283 20.29%
Div Payout % 34.82% 30.77% 96.77% 66.23% 26.88% 28.52% 20.69% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 304,733 228,208 271,393 275,585 276,722 252,966 83,713 24.00%
NOSH 230,858 182,566 165,483 163,068 162,777 162,157 76,103 20.29%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 10.25% 9.90% 3.85% 5.98% 14.44% 14.68% 11.98% -
ROE 6.53% 7.80% 1.89% 2.68% 6.56% 6.74% 13.18% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 108.62 95.45 80.24 75.81 77.29 71.66 121.01 -1.78%
EPS 8.61 9.60 3.10 4.53 11.16 10.52 14.50 -8.31%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.32 1.25 1.64 1.69 1.70 1.56 1.10 3.08%
Adjusted Per Share Value based on latest NOSH - 162,432
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 108.85 75.64 57.64 53.66 54.61 50.44 39.97 18.15%
EPS 8.63 7.72 2.23 3.21 7.89 7.40 4.79 10.29%
DPS 3.01 2.38 2.15 2.12 2.12 2.11 0.99 20.34%
NAPS 1.3227 0.9906 1.178 1.1962 1.2011 1.098 0.3634 24.00%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.80 0.76 0.48 0.55 1.00 1.99 0.00 -
P/RPS 0.74 0.80 0.60 0.73 1.29 2.78 0.00 -
P/EPS 9.28 7.80 15.48 12.14 8.96 18.92 0.00 -
EY 10.77 12.83 6.46 8.24 11.16 5.29 0.00 -
DY 3.75 3.95 6.25 5.45 3.00 1.51 0.00 -
P/NAPS 0.61 0.61 0.29 0.33 0.59 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 29/06/06 30/06/05 28/06/04 26/06/03 27/06/02 -
Price 0.80 0.80 0.43 0.50 0.91 2.90 0.83 -
P/RPS 0.74 0.84 0.54 0.66 1.18 4.05 0.69 1.17%
P/EPS 9.28 8.21 13.87 11.04 8.15 27.57 5.72 8.39%
EY 10.77 12.19 7.21 9.06 12.26 3.63 17.47 -7.73%
DY 3.75 3.75 6.98 6.00 3.30 1.03 3.61 0.63%
P/NAPS 0.61 0.64 0.26 0.30 0.54 1.86 0.75 -3.38%

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