[NYLEX] YoY TTM Result on 2011-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 1,380,476 1,706,474 1,664,945 1,396,399 1,131,587 1,097,821 1,729,978 -3.69% YoY % -19.10% 2.49% 19.23% 23.40% 3.08% -36.54% - Horiz. % 79.80% 98.64% 96.24% 80.72% 65.41% 63.46% 100.00%
PBT 17,219 16,523 15,633 25,891 18,429 29,454 29,202 -8.42% YoY % 4.21% 5.69% -39.62% 40.49% -37.43% 0.86% - Horiz. % 58.97% 56.58% 53.53% 88.66% 63.11% 100.86% 100.00%
Tax -10,000 -8,302 -7,235 -5,572 -2,376 1,529 -7,275 5.44% YoY % -20.45% -14.75% -29.85% -134.51% -255.40% 121.02% - Horiz. % 137.46% 114.12% 99.45% 76.59% 32.66% -21.02% 100.00%
NP 7,219 8,221 8,398 20,319 16,053 30,983 21,927 -16.90% YoY % -12.19% -2.11% -58.67% 26.57% -48.19% 41.30% - Horiz. % 32.92% 37.49% 38.30% 92.67% 73.21% 141.30% 100.00%
NP to SH 7,782 9,369 8,755 20,289 15,917 32,040 25,351 -17.86% YoY % -16.94% 7.01% -56.85% 27.47% -50.32% 26.39% - Horiz. % 30.70% 36.96% 34.54% 80.03% 62.79% 126.39% 100.00%
Tax Rate 58.08 % 50.25 % 46.28 % 21.52 % 12.89 % -5.19 % 24.91 % 15.15% YoY % 15.58% 8.58% 115.06% 66.95% 348.36% -120.84% - Horiz. % 233.16% 201.73% 185.79% 86.39% 51.75% -20.84% 100.00%
Total Cost 1,373,257 1,698,253 1,656,547 1,376,080 1,115,534 1,066,838 1,708,051 -3.57% YoY % -19.14% 2.52% 20.38% 23.36% 4.56% -37.54% - Horiz. % 80.40% 99.43% 96.98% 80.56% 65.31% 62.46% 100.00%
Net Worth 298,793 288,909 283,055 279,811 263,513 255,536 233,141 4.22% YoY % 3.42% 2.07% 1.16% 6.18% 3.12% 9.61% - Horiz. % 128.16% 123.92% 121.41% 120.02% 113.03% 109.61% 100.00%
Dividend 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 5,806 3,853 3,878 5,534 0 0 8,122 -5.44% YoY % 50.67% -0.65% -29.91% 0.00% 0.00% 0.00% - Horiz. % 71.48% 47.44% 47.75% 68.13% 0.00% 0.00% 100.00%
Div Payout % 74.61 % 41.13 % 44.30 % 27.28 % - % - % 32.04 % 15.12% YoY % 81.40% -7.16% 62.39% 0.00% 0.00% 0.00% - Horiz. % 232.87% 128.37% 138.26% 85.14% 0.00% 0.00% 100.00%
Equity 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 298,793 288,909 283,055 279,811 263,513 255,536 233,141 4.22% YoY % 3.42% 2.07% 1.16% 6.18% 3.12% 9.61% - Horiz. % 128.16% 123.92% 121.41% 120.02% 113.03% 109.61% 100.00%
NOSH 192,770 192,606 193,873 194,313 188,223 185,171 176,622 1.47% YoY % 0.09% -0.65% -0.23% 3.24% 1.65% 4.84% - Horiz. % 109.14% 109.05% 109.77% 110.02% 106.57% 104.84% 100.00%
Ratio Analysis 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 0.52 % 0.48 % 0.50 % 1.46 % 1.42 % 2.82 % 1.27 % -13.82% YoY % 8.33% -4.00% -65.75% 2.82% -49.65% 122.05% - Horiz. % 40.94% 37.80% 39.37% 114.96% 111.81% 222.05% 100.00%
ROE 2.60 % 3.24 % 3.09 % 7.25 % 6.04 % 12.54 % 10.87 % -21.20% YoY % -19.75% 4.85% -57.38% 20.03% -51.83% 15.36% - Horiz. % 23.92% 29.81% 28.43% 66.70% 55.57% 115.36% 100.00%
Per Share 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 716.12 885.99 858.78 718.63 601.19 592.87 979.48 -5.08% YoY % -19.17% 3.17% 19.50% 19.53% 1.40% -39.47% - Horiz. % 73.11% 90.46% 87.68% 73.37% 61.38% 60.53% 100.00%
EPS 4.04 4.86 4.52 10.44 8.46 17.30 14.35 -19.04% YoY % -16.87% 7.52% -56.70% 23.40% -51.10% 20.56% - Horiz. % 28.15% 33.87% 31.50% 72.75% 58.95% 120.56% 100.00%
DPS 3.00 2.00 2.00 2.85 0.00 0.00 4.60 -6.87% YoY % 50.00% 0.00% -29.82% 0.00% 0.00% 0.00% - Horiz. % 65.22% 43.48% 43.48% 61.96% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5000 1.4600 1.4400 1.4000 1.3800 1.3200 2.71% YoY % 3.33% 2.74% 1.39% 2.86% 1.45% 4.55% - Horiz. % 117.42% 113.64% 110.61% 109.09% 106.06% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 710.35 878.10 856.73 718.55 582.28 564.91 890.19 -3.69% YoY % -19.10% 2.49% 19.23% 23.40% 3.07% -36.54% - Horiz. % 79.80% 98.64% 96.24% 80.72% 65.41% 63.46% 100.00%
EPS 4.00 4.82 4.51 10.44 8.19 16.49 13.04 -17.87% YoY % -17.01% 6.87% -56.80% 27.47% -50.33% 26.46% - Horiz. % 30.67% 36.96% 34.59% 80.06% 62.81% 126.46% 100.00%
DPS 2.99 1.98 2.00 2.85 0.00 0.00 4.18 -5.43% YoY % 51.01% -1.00% -29.82% 0.00% 0.00% 0.00% - Horiz. % 71.53% 47.37% 47.85% 68.18% 0.00% 0.00% 100.00%
NAPS 1.5375 1.4866 1.4565 1.4398 1.3560 1.3149 1.1997 4.22% YoY % 3.42% 2.07% 1.16% 6.18% 3.13% 9.60% - Horiz. % 128.16% 123.91% 121.41% 120.01% 113.03% 109.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.6450 0.5300 0.5400 0.5500 0.6800 0.7000 0.7700 -
P/RPS 0.09 0.06 0.06 0.08 0.11 0.12 0.08 1.98% YoY % 50.00% 0.00% -25.00% -27.27% -8.33% 50.00% - Horiz. % 112.50% 75.00% 75.00% 100.00% 137.50% 150.00% 100.00%
P/EPS 15.98 10.90 11.96 5.27 8.04 4.05 5.36 19.96% YoY % 46.61% -8.86% 126.94% -34.45% 98.52% -24.44% - Horiz. % 298.13% 203.36% 223.13% 98.32% 150.00% 75.56% 100.00%
EY 6.26 9.18 8.36 18.98 12.44 24.72 18.64 -16.62% YoY % -31.81% 9.81% -55.95% 52.57% -49.68% 32.62% - Horiz. % 33.58% 49.25% 44.85% 101.82% 66.74% 132.62% 100.00%
DY 4.65 3.77 3.70 5.18 0.00 0.00 5.97 -4.08% YoY % 23.34% 1.89% -28.57% 0.00% 0.00% 0.00% - Horiz. % 77.89% 63.15% 61.98% 86.77% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.35 0.37 0.38 0.49 0.51 0.58 -5.24% YoY % 20.00% -5.41% -2.63% -22.45% -3.92% -12.07% - Horiz. % 72.41% 60.34% 63.79% 65.52% 84.48% 87.93% 100.00%
Price Multiplier on Announcement Date 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 -
Price 0.6150 0.5250 0.4900 0.5800 0.7000 0.7000 0.5800 -
P/RPS 0.09 0.06 0.06 0.08 0.12 0.12 0.06 6.99% YoY % 50.00% 0.00% -25.00% -33.33% 0.00% 100.00% - Horiz. % 150.00% 100.00% 100.00% 133.33% 200.00% 200.00% 100.00%
P/EPS 15.23 10.79 10.85 5.55 8.28 4.05 4.04 24.74% YoY % 41.15% -0.55% 95.50% -32.97% 104.44% 0.25% - Horiz. % 376.98% 267.08% 268.56% 137.38% 204.95% 100.25% 100.00%
EY 6.56 9.27 9.22 18.00 12.08 24.72 24.75 -19.84% YoY % -29.23% 0.54% -48.78% 49.01% -51.13% -0.12% - Horiz. % 26.51% 37.45% 37.25% 72.73% 48.81% 99.88% 100.00%
DY 4.88 3.81 4.08 4.91 0.00 0.00 7.93 -7.77% YoY % 28.08% -6.62% -16.90% 0.00% 0.00% 0.00% - Horiz. % 61.54% 48.05% 51.45% 61.92% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.35 0.34 0.40 0.50 0.51 0.44 -1.58% YoY % 14.29% 2.94% -15.00% -20.00% -1.96% 15.91% - Horiz. % 90.91% 79.55% 77.27% 90.91% 113.64% 115.91% 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
Nylex-FY2012-Q2_Bursa.pdf 
