[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2006 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 14.15%
YoY- 46.6%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 1,502,688 1,347,493 1,239,210 764,004 670,300 655,865 688,962 68.26%
PBT 45,986 54,437 67,454 29,408 26,233 29,093 21,346 66.88%
Tax -7,029 -11,793 -16,296 -8,404 -8,120 -8,198 -8,320 -10.64%
NP 38,957 42,644 51,158 21,004 18,113 20,894 13,026 107.71%
-
NP to SH 39,258 43,096 51,542 20,812 18,232 21,502 14,512 94.26%
-
Tax Rate 15.29% 21.66% 24.16% 28.58% 30.95% 28.18% 38.98% -
Total Cost 1,463,731 1,304,849 1,188,052 743,000 652,187 634,970 675,936 67.45%
-
Net Worth 198,516 189,914 180,290 169,317 164,290 162,506 157,125 16.88%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 10,204 7,304 10,605 - 7,066 - - -
Div Payout % 25.99% 16.95% 20.58% - 38.76% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 198,516 189,914 180,290 169,317 164,290 162,506 157,125 16.88%
NOSH 185,529 182,610 176,755 176,372 176,656 176,637 176,545 3.36%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 2.59% 3.16% 4.13% 2.75% 2.70% 3.19% 1.89% -
ROE 19.78% 22.69% 28.59% 12.29% 11.10% 13.23% 9.24% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 809.95 737.91 701.09 433.18 379.44 371.31 390.25 62.78%
EPS 21.16 23.60 29.16 11.80 10.32 12.17 8.22 87.93%
DPS 5.50 4.00 6.00 0.00 4.00 0.00 0.00 -
NAPS 1.07 1.04 1.02 0.96 0.93 0.92 0.89 13.07%
Adjusted Per Share Value based on latest NOSH - 176,372
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 835.81 749.49 689.26 424.95 372.83 364.80 383.21 68.26%
EPS 21.84 23.97 28.67 11.58 10.14 11.96 8.07 94.31%
DPS 5.68 4.06 5.90 0.00 3.93 0.00 0.00 -
NAPS 1.1042 1.0563 1.0028 0.9418 0.9138 0.9039 0.874 16.88%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.38 1.66 1.17 0.92 1.01 0.96 0.73 -
P/RPS 0.17 0.22 0.17 0.21 0.27 0.26 0.19 -7.15%
P/EPS 6.52 7.03 4.01 7.80 9.79 7.89 8.88 -18.62%
EY 15.33 14.22 24.92 12.83 10.22 12.68 11.26 22.86%
DY 3.99 2.41 5.13 0.00 3.96 0.00 0.00 -
P/NAPS 1.29 1.60 1.15 0.96 1.09 1.04 0.82 35.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 14/04/06 26/01/06 -
Price 1.55 1.76 1.77 1.18 0.96 1.18 0.82 -
P/RPS 0.19 0.24 0.25 0.27 0.25 0.32 0.21 -6.46%
P/EPS 7.33 7.46 6.07 10.00 9.30 9.69 9.98 -18.61%
EY 13.65 13.41 16.47 10.00 10.75 10.32 10.02 22.91%
DY 3.55 2.27 3.39 0.00 4.17 0.00 0.00 -
P/NAPS 1.45 1.69 1.74 1.23 1.03 1.28 0.92 35.46%

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