[NYLEX] YoY Cumulative Quarter Result on 2010-02-28 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 1,287,174 1,053,542 834,739 925,387 1,115,895 1,285,371 1,010,620 4.11% YoY % 22.18% 26.21% -9.80% -17.07% -13.18% 27.19% - Horiz. % 127.36% 104.25% 82.60% 91.57% 110.42% 127.19% 100.00%
PBT 12,197 15,260 8,067 35,416 2,290 41,378 40,828 -18.22% YoY % -20.07% 89.17% -77.22% 1,446.55% -94.47% 1.35% - Horiz. % 29.87% 37.38% 19.76% 86.74% 5.61% 101.35% 100.00%
Tax -6,514 -5,399 -1,925 -4,810 -3,660 -10,467 -8,845 -4.97% YoY % -20.65% -180.47% 59.98% -31.42% 65.03% -18.34% - Horiz. % 73.65% 61.04% 21.76% 54.38% 41.38% 118.34% 100.00%
NP 5,683 9,861 6,142 30,606 -1,370 30,911 31,983 -25.00% YoY % -42.37% 60.55% -79.93% 2,334.01% -104.43% -3.35% - Horiz. % 17.77% 30.83% 19.20% 95.69% -4.28% 96.65% 100.00%
NP to SH 5,886 9,587 5,903 30,402 1,595 30,759 32,322 -24.69% YoY % -38.60% 62.41% -80.58% 1,806.08% -94.81% -4.84% - Horiz. % 18.21% 29.66% 18.26% 94.06% 4.93% 95.16% 100.00%
Tax Rate 53.41 % 35.38 % 23.86 % 13.58 % 159.83 % 25.30 % 21.66 % 16.22% YoY % 50.96% 48.28% 75.70% -91.50% 531.74% 16.81% - Horiz. % 246.58% 163.34% 110.16% 62.70% 737.90% 116.81% 100.00%
Total Cost 1,281,491 1,043,681 828,597 894,781 1,117,265 1,254,460 978,637 4.59% YoY % 22.79% 25.96% -7.40% -19.91% -10.94% 28.18% - Horiz. % 130.95% 106.65% 84.67% 91.43% 114.17% 128.18% 100.00%
Net Worth 284,619 274,192 257,310 260,163 216,211 221,912 189,914 6.97% YoY % 3.80% 6.56% -1.10% 20.33% -2.57% 16.85% - Horiz. % 149.87% 144.38% 135.49% 136.99% 113.85% 116.85% 100.00%
Dividend 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - 5,478 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 16.95 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 284,619 274,192 257,310 260,163 216,211 221,912 189,914 6.97% YoY % 3.80% 6.56% -1.10% 20.33% -2.57% 16.85% - Horiz. % 149.87% 144.38% 135.49% 136.99% 113.85% 116.85% 100.00%
NOSH 193,618 194,462 189,198 185,831 177,222 192,967 182,610 0.98% YoY % -0.43% 2.78% 1.81% 4.86% -8.16% 5.67% - Horiz. % 106.03% 106.49% 103.61% 101.76% 97.05% 105.67% 100.00%
Ratio Analysis 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.44 % 0.94 % 0.74 % 3.31 % -0.12 % 2.40 % 3.16 % -27.98% YoY % -53.19% 27.03% -77.64% 2,858.33% -105.00% -24.05% - Horiz. % 13.92% 29.75% 23.42% 104.75% -3.80% 75.95% 100.00%
ROE 2.07 % 3.50 % 2.29 % 11.69 % 0.74 % 13.86 % 17.02 % -29.59% YoY % -40.86% 52.84% -80.41% 1,479.73% -94.66% -18.57% - Horiz. % 12.16% 20.56% 13.45% 68.68% 4.35% 81.43% 100.00%
Per Share 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 664.80 541.77 441.20 497.97 629.66 666.11 553.43 3.10% YoY % 22.71% 22.79% -11.40% -20.91% -5.47% 20.36% - Horiz. % 120.12% 97.89% 79.72% 89.98% 113.77% 120.36% 100.00%
EPS 3.04 4.93 3.12 16.36 0.90 15.94 17.70 -25.42% YoY % -38.34% 58.01% -80.93% 1,717.78% -94.35% -9.94% - Horiz. % 17.18% 27.85% 17.63% 92.43% 5.08% 90.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4700 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 5.93% YoY % 4.26% 3.68% -2.86% 14.75% 6.09% 10.58% - Horiz. % 141.35% 135.58% 130.77% 134.62% 117.31% 110.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 662.34 542.12 429.53 476.18 574.21 661.41 520.03 4.11% YoY % 22.18% 26.21% -9.80% -17.07% -13.18% 27.19% - Horiz. % 127.37% 104.25% 82.60% 91.57% 110.42% 127.19% 100.00%
EPS 3.03 4.93 3.04 15.64 0.82 15.83 16.63 -24.69% YoY % -38.54% 62.17% -80.56% 1,807.32% -94.82% -4.81% - Horiz. % 18.22% 29.65% 18.28% 94.05% 4.93% 95.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.82 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4646 1.4109 1.3240 1.3387 1.1126 1.1419 0.9772 6.97% YoY % 3.81% 6.56% -1.10% 20.32% -2.57% 16.85% - Horiz. % 149.88% 144.38% 135.49% 136.99% 113.86% 116.85% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.4700 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 -
P/RPS 0.07 0.11 0.15 0.14 0.07 0.20 0.30 -21.52% YoY % -36.36% -26.67% 7.14% 100.00% -65.00% -33.33% - Horiz. % 23.33% 36.67% 50.00% 46.67% 23.33% 66.67% 100.00%
P/EPS 15.46 12.17 21.47 4.28 47.78 8.16 9.38 8.68% YoY % 27.03% -43.32% 401.64% -91.04% 485.54% -13.01% - Horiz. % 164.82% 129.74% 228.89% 45.63% 509.38% 86.99% 100.00%
EY 6.47 8.22 4.66 23.37 2.09 12.26 10.66 -7.98% YoY % -21.29% 76.39% -80.06% 1,018.18% -82.95% 15.01% - Horiz. % 60.69% 77.11% 43.71% 219.23% 19.61% 115.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.81 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.43 0.49 0.50 0.35 1.13 1.60 -23.51% YoY % -25.58% -12.24% -2.00% 42.86% -69.03% -29.38% - Horiz. % 20.00% 26.88% 30.62% 31.25% 21.88% 70.62% 100.00%
Price Multiplier on Announcement Date 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 -
Price 0.4700 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 -
P/RPS 0.07 0.10 0.14 0.16 0.09 0.20 0.32 -22.36% YoY % -30.00% -28.57% -12.50% 77.78% -55.00% -37.50% - Horiz. % 21.88% 31.25% 43.75% 50.00% 28.13% 62.50% 100.00%
P/EPS 15.46 11.16 19.71 4.77 63.33 8.16 9.94 7.63% YoY % 38.53% -43.38% 313.21% -92.47% 676.10% -17.91% - Horiz. % 155.53% 112.27% 198.29% 47.99% 637.12% 82.09% 100.00%
EY 6.47 8.96 5.07 20.97 1.58 12.26 10.06 -7.09% YoY % -27.79% 76.73% -75.82% 1,227.22% -87.11% 21.87% - Horiz. % 64.31% 89.07% 50.40% 208.45% 15.71% 121.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.39 0.45 0.56 0.47 1.13 1.69 -24.20% YoY % -17.95% -13.33% -19.64% 19.15% -58.41% -33.14% - Horiz. % 18.93% 23.08% 26.63% 33.14% 27.81% 66.86% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2010-Q3_Bursa_final.pdf 
