[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
23-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 147.66%
YoY- 255.17%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 1,734,720 1,502,688 1,347,493 1,239,210 764,004 670,300 655,865 90.91%
PBT 40,220 45,986 54,437 67,454 29,408 26,233 29,093 24.02%
Tax -7,040 -7,029 -11,793 -16,296 -8,404 -8,120 -8,198 -9.62%
NP 33,180 38,957 42,644 51,158 21,004 18,113 20,894 35.99%
-
NP to SH 33,168 39,258 43,096 51,542 20,812 18,232 21,502 33.39%
-
Tax Rate 17.50% 15.29% 21.66% 24.16% 28.58% 30.95% 28.18% -
Total Cost 1,701,540 1,463,731 1,304,849 1,188,052 743,000 652,187 634,970 92.58%
-
Net Worth 211,669 198,516 189,914 180,290 169,317 164,290 162,506 19.21%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 10,204 7,304 10,605 - 7,066 - -
Div Payout % - 25.99% 16.95% 20.58% - 38.76% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 211,669 198,516 189,914 180,290 169,317 164,290 162,506 19.21%
NOSH 194,192 185,529 182,610 176,755 176,372 176,656 176,637 6.50%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 1.91% 2.59% 3.16% 4.13% 2.75% 2.70% 3.19% -
ROE 15.67% 19.78% 22.69% 28.59% 12.29% 11.10% 13.23% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 893.30 809.95 737.91 701.09 433.18 379.44 371.31 79.25%
EPS 17.08 21.16 23.60 29.16 11.80 10.32 12.17 25.27%
DPS 0.00 5.50 4.00 6.00 0.00 4.00 0.00 -
NAPS 1.09 1.07 1.04 1.02 0.96 0.93 0.92 11.93%
Adjusted Per Share Value based on latest NOSH - 176,852
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 964.87 835.81 749.49 689.26 424.95 372.83 364.80 90.91%
EPS 18.45 21.84 23.97 28.67 11.58 10.14 11.96 33.40%
DPS 0.00 5.68 4.06 5.90 0.00 3.93 0.00 -
NAPS 1.1773 1.1042 1.0563 1.0028 0.9418 0.9138 0.9039 19.20%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.48 1.38 1.66 1.17 0.92 1.01 0.96 -
P/RPS 0.17 0.17 0.22 0.17 0.21 0.27 0.26 -24.60%
P/EPS 8.67 6.52 7.03 4.01 7.80 9.79 7.89 6.46%
EY 11.54 15.33 14.22 24.92 12.83 10.22 12.68 -6.07%
DY 0.00 3.99 2.41 5.13 0.00 3.96 0.00 -
P/NAPS 1.36 1.29 1.60 1.15 0.96 1.09 1.04 19.52%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 14/04/06 -
Price 1.48 1.55 1.76 1.77 1.18 0.96 1.18 -
P/RPS 0.17 0.19 0.24 0.25 0.27 0.25 0.32 -34.33%
P/EPS 8.67 7.33 7.46 6.07 10.00 9.30 9.69 -7.12%
EY 11.54 13.65 13.41 16.47 10.00 10.75 10.32 7.71%
DY 0.00 3.55 2.27 3.39 0.00 4.17 0.00 -
P/NAPS 1.36 1.45 1.69 1.74 1.23 1.03 1.28 4.11%

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