[NADAYU] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 94.68%
YoY- 306.02%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Revenue 301,633 71,099 127,914 2,948 44,562 64,098 200,095 9.19%
PBT 37,623 -13,912 35,858 -6,977 3,233 11,632 34,587 1.81%
Tax -11,208 829 -10,258 958 -4,749 -787 -10,000 2.47%
NP 26,415 -13,083 25,600 -6,019 -1,516 10,845 24,587 1.54%
-
NP to SH 26,611 -12,917 25,677 -6,013 -1,513 10,897 24,162 2.09%
-
Tax Rate 29.79% - 28.61% - 146.89% 6.77% 28.91% -
Total Cost 275,218 84,182 102,314 8,967 46,078 53,253 175,508 10.12%
-
Net Worth 314,061 292,284 334,114 298,651 0 316,907 309,217 0.33%
Dividend
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Div 2,304 4,615 - - 8,092 6,923 6,934 -21.03%
Div Payout % 8.66% 0.00% - - 0.00% 63.54% 28.70% -
Equity
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Net Worth 314,061 292,284 334,114 298,651 0 316,907 309,217 0.33%
NOSH 227,580 230,145 232,023 231,512 231,208 231,319 230,759 -0.29%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
NP Margin 8.76% -18.40% 20.01% -204.17% -3.40% 16.92% 12.29% -
ROE 8.47% -4.42% 7.69% -2.01% 0.00% 3.44% 7.81% -
Per Share
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 132.54 30.89 55.13 1.27 19.27 27.71 86.71 9.52%
EPS 11.69 -5.61 11.07 -2.60 -0.65 4.71 10.47 2.39%
DPS 1.00 2.00 0.00 0.00 3.50 3.00 3.00 -20.97%
NAPS 1.38 1.27 1.44 1.29 0.00 1.37 1.34 0.63%
Adjusted Per Share Value based on latest NOSH - 227,580
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 130.93 30.86 55.52 1.28 19.34 27.82 86.85 9.19%
EPS 11.55 -5.61 11.15 -2.61 -0.66 4.73 10.49 2.08%
DPS 1.00 2.00 0.00 0.00 3.51 3.01 3.01 -21.03%
NAPS 1.3632 1.2687 1.4502 1.2963 0.00 1.3756 1.3422 0.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 28/06/13 29/06/12 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 -
Price 1.30 1.00 1.37 0.96 0.89 0.80 0.63 -
P/RPS 0.98 3.24 2.49 75.39 4.62 2.89 0.73 6.51%
P/EPS 11.12 -17.82 12.38 -36.96 -136.00 16.98 6.02 14.05%
EY 8.99 -5.61 8.08 -2.71 -0.74 5.89 16.62 -12.33%
DY 0.77 2.00 0.00 0.00 3.93 3.75 4.76 -32.32%
P/NAPS 0.94 0.79 0.95 0.74 0.00 0.58 0.47 16.01%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 29/08/13 27/08/12 24/08/11 - - 15/12/09 11/12/08 -
Price 1.28 0.93 1.27 0.00 0.00 0.78 0.60 -
P/RPS 0.97 3.01 2.30 0.00 0.00 2.81 0.69 7.57%
P/EPS 10.95 -16.57 11.48 0.00 0.00 16.56 5.73 14.88%
EY 9.14 -6.03 8.71 0.00 0.00 6.04 17.45 -12.94%
DY 0.78 2.15 0.00 0.00 0.00 3.85 5.00 -32.84%
P/NAPS 0.93 0.73 0.88 0.00 0.00 0.57 0.45 16.83%

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