[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 60.58%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 2,241,244 1,742,062 1,713,828 1,820,306 1,734,720 1,502,688 1,347,493 40.16%
PBT 80,300 58,269 55,170 70,578 40,220 45,986 54,437 29.43%
Tax -20,748 -10,789 -13,956 -17,052 -7,040 -7,029 -11,793 45.48%
NP 59,552 47,480 41,214 53,526 33,180 38,957 42,644 24.81%
-
NP to SH 70,212 47,763 41,012 53,260 33,168 39,258 43,096 38.25%
-
Tax Rate 25.84% 18.52% 25.30% 24.16% 17.50% 15.29% 21.66% -
Total Cost 2,181,692 1,694,582 1,672,613 1,766,780 1,701,540 1,463,731 1,304,849 40.65%
-
Net Worth 240,161 233,499 221,912 225,315 211,669 198,516 189,914 16.85%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 8,542 - - - 10,204 7,304 -
Div Payout % - 17.89% - - - 25.99% 16.95% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 240,161 233,499 221,912 225,315 211,669 198,516 189,914 16.85%
NOSH 176,589 189,837 192,967 194,237 194,192 185,529 182,610 -2.20%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 2.66% 2.73% 2.40% 2.94% 1.91% 2.59% 3.16% -
ROE 29.24% 20.46% 18.48% 23.64% 15.67% 19.78% 22.69% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1,269.18 917.66 888.14 937.15 893.30 809.95 737.91 43.31%
EPS 39.76 25.16 21.25 27.42 17.08 21.16 23.60 41.36%
DPS 0.00 4.50 0.00 0.00 0.00 5.50 4.00 -
NAPS 1.36 1.23 1.15 1.16 1.09 1.07 1.04 19.48%
Adjusted Per Share Value based on latest NOSH - 194,258
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1,246.61 968.96 953.25 1,012.48 964.87 835.81 749.49 40.16%
EPS 39.05 26.57 22.81 29.62 18.45 21.84 23.97 38.24%
DPS 0.00 4.75 0.00 0.00 0.00 5.68 4.06 -
NAPS 1.3358 1.2988 1.2343 1.2532 1.1773 1.1042 1.0563 16.85%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.12 1.32 1.30 1.50 1.48 1.38 1.66 -
P/RPS 0.09 0.14 0.15 0.16 0.17 0.17 0.22 -44.74%
P/EPS 2.82 5.25 6.12 5.47 8.67 6.52 7.03 -45.45%
EY 35.50 19.06 16.35 18.28 11.54 15.33 14.22 83.51%
DY 0.00 3.41 0.00 0.00 0.00 3.99 2.41 -
P/NAPS 0.82 1.07 1.13 1.29 1.36 1.29 1.60 -35.82%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 -
Price 0.78 1.15 1.30 1.28 1.48 1.55 1.76 -
P/RPS 0.06 0.13 0.15 0.14 0.17 0.19 0.24 -60.14%
P/EPS 1.96 4.57 6.12 4.67 8.67 7.33 7.46 -58.81%
EY 50.97 21.88 16.35 21.42 11.54 13.65 13.41 142.56%
DY 0.00 3.91 0.00 0.00 0.00 3.55 2.27 -
P/NAPS 0.57 0.93 1.13 1.10 1.36 1.45 1.69 -51.38%

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