[NADAYU] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.77%
YoY- 182.05%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 65,469 48,254 64,542 0 10,027 59,874 35,491 11.38%
PBT 5,205 -4,445 12,739 -3,028 2,145 9,929 -198 -
Tax -1,041 -788 -5,592 -2,523 1,882 -2,330 5,447 -
NP 4,164 -5,233 7,147 -5,551 4,027 7,599 5,249 -3.99%
-
NP to SH 4,241 -5,169 7,186 -5,549 4,039 7,643 5,542 -4.60%
-
Tax Rate 20.00% - 43.90% - -87.74% 23.47% - -
Total Cost 61,305 53,487 57,395 5,551 6,000 52,275 30,242 13.25%
-
Net Worth 297,330 309,216 305,000 312,131 316,195 305,115 182,455 8.98%
Dividend
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 2,304 4,615 8,087 8,092 6,923 6,934 5,473 -14.13%
Div Payout % 54.35% 0.00% 112.54% 0.00% 171.43% 90.73% 98.77% -
Equity
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 297,330 309,216 305,000 312,131 316,195 305,115 182,455 8.98%
NOSH 230,489 230,758 231,061 231,208 230,799 231,148 182,455 4.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.36% -10.84% 11.07% 0.00% 40.16% 12.69% 14.79% -
ROE 1.43% -1.67% 2.36% -1.78% 1.28% 2.50% 3.04% -
Per Share
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 28.40 20.91 27.93 0.00 4.34 25.90 19.45 6.89%
EPS 1.84 -2.24 3.11 -2.40 1.75 3.31 2.99 -8.19%
DPS 1.00 2.00 3.50 3.50 3.00 3.00 3.00 -17.59%
NAPS 1.29 1.34 1.32 1.35 1.37 1.32 1.00 4.58%
Adjusted Per Share Value based on latest NOSH - 230,489
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 28.42 20.94 28.01 0.00 4.35 25.99 15.41 11.38%
EPS 1.84 -2.24 3.12 -2.41 1.75 3.32 2.41 -4.64%
DPS 1.00 2.00 3.51 3.51 3.01 3.01 2.38 -14.16%
NAPS 1.2906 1.3422 1.3239 1.3548 1.3725 1.3244 0.792 8.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 31/12/12 30/12/11 30/12/10 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.95 1.13 0.98 0.94 0.52 0.80 0.76 -
P/RPS 3.34 5.40 3.51 0.00 11.97 3.09 3.91 -2.73%
P/EPS 51.63 -50.45 31.51 -39.17 29.71 24.19 25.02 13.61%
EY 1.94 -1.98 3.17 -2.55 3.37 4.13 4.00 -11.96%
DY 1.05 1.77 3.57 3.72 5.77 3.75 3.95 -20.81%
P/NAPS 0.74 0.84 0.74 0.70 0.38 0.61 0.76 -0.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/02/13 24/02/12 17/02/11 29/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.85 1.03 1.34 0.89 0.59 0.80 0.80 -
P/RPS 2.99 4.93 4.80 0.00 13.58 3.09 4.11 -5.45%
P/EPS 46.20 -45.98 43.09 -37.08 33.71 24.19 26.34 10.40%
EY 2.16 -2.17 2.32 -2.70 2.97 4.13 3.80 -9.47%
DY 1.18 1.94 2.61 3.93 5.08 3.75 3.75 -18.42%
P/NAPS 0.66 0.77 1.02 0.66 0.43 0.61 0.80 -3.33%

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