[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 5.5%
YoY- 29.48%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 670,300 655,865 688,962 710,204 625,497 577,713 571,016 11.29%
PBT 26,233 29,093 21,346 16,444 19,525 15,192 19,596 21.48%
Tax -8,120 -8,198 -8,320 -5,204 -6,069 -5,677 -6,570 15.18%
NP 18,113 20,894 13,026 11,240 13,456 9,514 13,026 24.60%
-
NP to SH 18,232 21,502 14,512 14,196 13,456 9,514 13,026 25.15%
-
Tax Rate 30.95% 28.18% 38.98% 31.65% 31.08% 37.37% 33.53% -
Total Cost 652,187 634,970 675,936 698,964 612,041 568,198 557,990 10.96%
-
Net Worth 164,290 162,506 157,125 121,831 157,258 121,079 122,984 21.31%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 7,066 - - - 10,422 - - -
Div Payout % 38.76% - - - 77.46% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 164,290 162,506 157,125 121,831 157,258 121,079 122,984 21.31%
NOSH 176,656 176,637 176,545 176,567 182,859 186,275 189,206 -4.47%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 2.70% 3.19% 1.89% 1.58% 2.15% 1.65% 2.28% -
ROE 11.10% 13.23% 9.24% 11.65% 8.56% 7.86% 10.59% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 379.44 371.31 390.25 402.23 342.07 310.14 301.79 16.50%
EPS 10.32 12.17 8.22 8.04 7.45 5.23 7.06 28.83%
DPS 4.00 0.00 0.00 0.00 5.70 0.00 0.00 -
NAPS 0.93 0.92 0.89 0.69 0.86 0.65 0.65 27.00%
Adjusted Per Share Value based on latest NOSH - 176,567
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 372.83 364.80 383.21 395.02 347.91 321.33 317.61 11.28%
EPS 10.14 11.96 8.07 7.90 7.48 5.29 7.25 25.08%
DPS 3.93 0.00 0.00 0.00 5.80 0.00 0.00 -
NAPS 0.9138 0.9039 0.874 0.6776 0.8747 0.6735 0.6841 21.31%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.01 0.96 0.73 0.60 0.61 0.65 0.71 -
P/RPS 0.27 0.26 0.19 0.15 0.18 0.21 0.24 8.17%
P/EPS 9.79 7.89 8.88 7.46 8.29 12.73 10.31 -3.39%
EY 10.22 12.68 11.26 13.40 12.06 7.86 9.70 3.54%
DY 3.96 0.00 0.00 0.00 9.34 0.00 0.00 -
P/NAPS 1.09 1.04 0.82 0.87 0.71 1.00 1.09 0.00%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 14/04/06 26/01/06 28/10/05 28/07/05 29/04/05 31/01/05 -
Price 0.96 1.18 0.82 0.65 0.65 0.63 0.66 -
P/RPS 0.25 0.32 0.21 0.16 0.19 0.20 0.22 8.90%
P/EPS 9.30 9.69 9.98 8.08 8.83 12.33 9.59 -2.02%
EY 10.75 10.32 10.02 12.37 11.32 8.11 10.43 2.03%
DY 4.17 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 1.03 1.28 0.92 0.94 0.76 0.97 1.02 0.65%

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