[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -16.39%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 1,820,306 1,734,720 1,502,688 1,347,493 1,239,210 764,004 670,300 94.52%
PBT 70,578 40,220 45,986 54,437 67,454 29,408 26,233 93.32%
Tax -17,052 -7,040 -7,029 -11,793 -16,296 -8,404 -8,120 63.91%
NP 53,526 33,180 38,957 42,644 51,158 21,004 18,113 105.79%
-
NP to SH 53,260 33,168 39,258 43,096 51,542 20,812 18,232 104.21%
-
Tax Rate 24.16% 17.50% 15.29% 21.66% 24.16% 28.58% 30.95% -
Total Cost 1,766,780 1,701,540 1,463,731 1,304,849 1,188,052 743,000 652,187 94.21%
-
Net Worth 225,315 211,669 198,516 189,914 180,290 169,317 164,290 23.41%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 10,204 7,304 10,605 - 7,066 -
Div Payout % - - 25.99% 16.95% 20.58% - 38.76% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 225,315 211,669 198,516 189,914 180,290 169,317 164,290 23.41%
NOSH 194,237 194,192 185,529 182,610 176,755 176,372 176,656 6.52%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 2.94% 1.91% 2.59% 3.16% 4.13% 2.75% 2.70% -
ROE 23.64% 15.67% 19.78% 22.69% 28.59% 12.29% 11.10% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 937.15 893.30 809.95 737.91 701.09 433.18 379.44 82.61%
EPS 27.42 17.08 21.16 23.60 29.16 11.80 10.32 91.71%
DPS 0.00 0.00 5.50 4.00 6.00 0.00 4.00 -
NAPS 1.16 1.09 1.07 1.04 1.02 0.96 0.93 15.85%
Adjusted Per Share Value based on latest NOSH - 194,421
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 1,012.48 964.87 835.81 749.49 689.26 424.95 372.83 94.52%
EPS 29.62 18.45 21.84 23.97 28.67 11.58 10.14 104.21%
DPS 0.00 0.00 5.68 4.06 5.90 0.00 3.93 -
NAPS 1.2532 1.1773 1.1042 1.0563 1.0028 0.9418 0.9138 23.41%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.50 1.48 1.38 1.66 1.17 0.92 1.01 -
P/RPS 0.16 0.17 0.17 0.22 0.17 0.21 0.27 -29.42%
P/EPS 5.47 8.67 6.52 7.03 4.01 7.80 9.79 -32.13%
EY 18.28 11.54 15.33 14.22 24.92 12.83 10.22 47.29%
DY 0.00 0.00 3.99 2.41 5.13 0.00 3.96 -
P/NAPS 1.29 1.36 1.29 1.60 1.15 0.96 1.09 11.87%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 -
Price 1.28 1.48 1.55 1.76 1.77 1.18 0.96 -
P/RPS 0.14 0.17 0.19 0.24 0.25 0.27 0.25 -32.03%
P/EPS 4.67 8.67 7.33 7.46 6.07 10.00 9.30 -36.79%
EY 21.42 11.54 13.65 13.41 16.47 10.00 10.75 58.27%
DY 0.00 0.00 3.55 2.27 3.39 0.00 4.17 -
P/NAPS 1.10 1.36 1.45 1.69 1.74 1.23 1.03 4.47%

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