[NADAYU] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.6%
YoY- 218.26%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 150,216 109,351 127,513 0 81,870 81,268 190,892 -4.13%
PBT 23,506 6,689 31,099 0 12,582 18,882 25,174 -1.20%
Tax -6,313 -1,420 -10,218 0 -3,795 -5,515 -7,064 -1.96%
NP 17,193 5,269 20,881 0 8,787 13,367 18,110 -0.91%
-
NP to SH 17,256 5,422 20,976 0 8,789 13,407 12,249 6.23%
-
Tax Rate 26.86% 21.23% 32.86% - 30.16% 29.21% 28.06% -
Total Cost 133,023 104,082 106,632 0 73,083 67,901 172,782 -4.50%
-
Net Worth 311,471 291,777 316,139 0 320,648 311,522 295,824 0.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 311,471 291,777 316,139 0 320,648 311,522 295,824 0.91%
NOSH 227,351 229,745 230,759 231,063 230,682 230,757 231,113 -0.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 11.45% 4.82% 16.38% 0.00% 10.73% 16.45% 9.49% -
ROE 5.54% 1.86% 6.64% 0.00% 2.74% 4.30% 4.14% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 66.07 47.60 55.26 0.00 35.49 35.22 82.60 -3.86%
EPS 7.59 2.36 9.09 0.00 3.81 5.81 5.30 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.27 1.37 0.00 1.39 1.35 1.28 1.20%
Adjusted Per Share Value based on latest NOSH - 230,384
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 65.20 47.46 55.35 0.00 35.54 35.27 82.86 -4.14%
EPS 7.49 2.35 9.10 0.00 3.81 5.82 5.32 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.352 1.2665 1.3722 0.00 1.3918 1.3522 1.284 0.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 -
Price 1.29 0.90 1.15 0.96 0.79 0.51 0.70 -
P/RPS 1.95 1.89 2.08 0.00 2.23 1.45 0.85 15.77%
P/EPS 17.00 38.14 12.65 0.00 20.73 8.78 13.21 4.55%
EY 5.88 2.62 7.90 0.00 4.82 11.39 7.57 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.84 0.00 0.57 0.38 0.55 9.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 27/11/13 20/11/12 23/11/11 - 24/03/10 26/03/09 25/03/08 -
Price 1.36 0.90 1.15 0.00 0.78 0.55 0.69 -
P/RPS 2.06 1.89 2.08 0.00 2.20 1.56 0.84 17.14%
P/EPS 17.92 38.14 12.65 0.00 20.47 9.47 13.02 5.79%
EY 5.58 2.62 7.90 0.00 4.88 10.56 7.68 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.71 0.84 0.00 0.56 0.41 0.54 11.28%

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