[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -15.51%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 1,742,062 1,713,828 1,820,306 1,734,720 1,502,688 1,347,493 1,239,210 25.46%
PBT 58,269 55,170 70,578 40,220 45,986 54,437 67,454 -9.28%
Tax -10,789 -13,956 -17,052 -7,040 -7,029 -11,793 -16,296 -24.01%
NP 47,480 41,214 53,526 33,180 38,957 42,644 51,158 -4.84%
-
NP to SH 47,763 41,012 53,260 33,168 39,258 43,096 51,542 -4.94%
-
Tax Rate 18.52% 25.30% 24.16% 17.50% 15.29% 21.66% 24.16% -
Total Cost 1,694,582 1,672,613 1,766,780 1,701,540 1,463,731 1,304,849 1,188,052 26.68%
-
Net Worth 233,499 221,912 225,315 211,669 198,516 189,914 180,290 18.79%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 8,542 - - - 10,204 7,304 10,605 -13.41%
Div Payout % 17.89% - - - 25.99% 16.95% 20.58% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 233,499 221,912 225,315 211,669 198,516 189,914 180,290 18.79%
NOSH 189,837 192,967 194,237 194,192 185,529 182,610 176,755 4.87%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.73% 2.40% 2.94% 1.91% 2.59% 3.16% 4.13% -
ROE 20.46% 18.48% 23.64% 15.67% 19.78% 22.69% 28.59% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 917.66 888.14 937.15 893.30 809.95 737.91 701.09 19.63%
EPS 25.16 21.25 27.42 17.08 21.16 23.60 29.16 -9.35%
DPS 4.50 0.00 0.00 0.00 5.50 4.00 6.00 -17.43%
NAPS 1.23 1.15 1.16 1.09 1.07 1.04 1.02 13.28%
Adjusted Per Share Value based on latest NOSH - 194,192
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 968.96 953.25 1,012.48 964.87 835.81 749.49 689.26 25.46%
EPS 26.57 22.81 29.62 18.45 21.84 23.97 28.67 -4.94%
DPS 4.75 0.00 0.00 0.00 5.68 4.06 5.90 -13.44%
NAPS 1.2988 1.2343 1.2532 1.1773 1.1042 1.0563 1.0028 18.80%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.32 1.30 1.50 1.48 1.38 1.66 1.17 -
P/RPS 0.14 0.15 0.16 0.17 0.17 0.22 0.17 -12.13%
P/EPS 5.25 6.12 5.47 8.67 6.52 7.03 4.01 19.65%
EY 19.06 16.35 18.28 11.54 15.33 14.22 24.92 -16.35%
DY 3.41 0.00 0.00 0.00 3.99 2.41 5.13 -23.81%
P/NAPS 1.07 1.13 1.29 1.36 1.29 1.60 1.15 -4.68%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 -
Price 1.15 1.30 1.28 1.48 1.55 1.76 1.77 -
P/RPS 0.13 0.15 0.14 0.17 0.19 0.24 0.25 -35.30%
P/EPS 4.57 6.12 4.67 8.67 7.33 7.46 6.07 -17.22%
EY 21.88 16.35 21.42 11.54 13.65 13.41 16.47 20.82%
DY 3.91 0.00 0.00 0.00 3.55 2.27 3.39 9.97%
P/NAPS 0.93 1.13 1.10 1.36 1.45 1.69 1.74 -34.11%

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