[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
14-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 48.17%
YoY- 125.99%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 1,239,210 764,004 670,300 655,865 688,962 710,204 625,497 57.67%
PBT 67,454 29,408 26,233 29,093 21,346 16,444 19,525 128.35%
Tax -16,296 -8,404 -8,120 -8,198 -8,320 -5,204 -6,069 93.07%
NP 51,158 21,004 18,113 20,894 13,026 11,240 13,456 143.39%
-
NP to SH 51,542 20,812 18,232 21,502 14,512 14,196 13,456 144.61%
-
Tax Rate 24.16% 28.58% 30.95% 28.18% 38.98% 31.65% 31.08% -
Total Cost 1,188,052 743,000 652,187 634,970 675,936 698,964 612,041 55.54%
-
Net Worth 180,290 169,317 164,290 162,506 157,125 121,831 157,258 9.53%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 10,605 - 7,066 - - - 10,422 1.16%
Div Payout % 20.58% - 38.76% - - - 77.46% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 180,290 169,317 164,290 162,506 157,125 121,831 157,258 9.53%
NOSH 176,755 176,372 176,656 176,637 176,545 176,567 182,859 -2.23%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.13% 2.75% 2.70% 3.19% 1.89% 1.58% 2.15% -
ROE 28.59% 12.29% 11.10% 13.23% 9.24% 11.65% 8.56% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 701.09 433.18 379.44 371.31 390.25 402.23 342.07 61.28%
EPS 29.16 11.80 10.32 12.17 8.22 8.04 7.45 148.15%
DPS 6.00 0.00 4.00 0.00 0.00 0.00 5.70 3.47%
NAPS 1.02 0.96 0.93 0.92 0.89 0.69 0.86 12.03%
Adjusted Per Share Value based on latest NOSH - 176,713
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 689.26 424.95 372.83 364.80 383.21 395.02 347.91 57.67%
EPS 28.67 11.58 10.14 11.96 8.07 7.90 7.48 144.71%
DPS 5.90 0.00 3.93 0.00 0.00 0.00 5.80 1.14%
NAPS 1.0028 0.9418 0.9138 0.9039 0.874 0.6776 0.8747 9.53%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.17 0.92 1.01 0.96 0.73 0.60 0.61 -
P/RPS 0.17 0.21 0.27 0.26 0.19 0.15 0.18 -3.73%
P/EPS 4.01 7.80 9.79 7.89 8.88 7.46 8.29 -38.35%
EY 24.92 12.83 10.22 12.68 11.26 13.40 12.06 62.15%
DY 5.13 0.00 3.96 0.00 0.00 0.00 9.34 -32.90%
P/NAPS 1.15 0.96 1.09 1.04 0.82 0.87 0.71 37.87%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 23/01/07 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 28/07/05 -
Price 1.77 1.18 0.96 1.18 0.82 0.65 0.65 -
P/RPS 0.25 0.27 0.25 0.32 0.21 0.16 0.19 20.05%
P/EPS 6.07 10.00 9.30 9.69 9.98 8.08 8.83 -22.09%
EY 16.47 10.00 10.75 10.32 10.02 12.37 11.32 28.37%
DY 3.39 0.00 4.17 0.00 0.00 0.00 8.77 -46.90%
P/NAPS 1.74 1.23 1.03 1.28 0.92 0.94 0.76 73.62%

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