[NYLEX] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 11.38%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 347,162 366,320 388,828 386,351 368,825 364,510 394,924 -8.24%
PBT 17,165 13,928 21,396 26,124 24,308 16,446 19,104 -6.89%
Tax -5,430 -6,000 -7,528 -9,368 -9,264 -8,466 -9,392 -30.62%
NP 11,734 7,928 13,868 16,756 15,044 7,980 9,712 13.45%
-
NP to SH 11,734 7,928 13,868 16,756 15,044 7,980 9,712 13.45%
-
Tax Rate 31.63% 43.08% 35.18% 35.86% 38.11% 51.48% 49.16% -
Total Cost 335,428 358,392 374,960 369,595 353,781 356,530 385,212 -8.82%
-
Net Worth 168,386 166,668 171,098 166,212 165,992 161,393 158,741 4.01%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - 11,230 8,972 - 8,992 -
Div Payout % - - - 67.02% 59.64% - 92.59% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 168,386 166,668 171,098 166,212 165,992 161,393 158,741 4.01%
NOSH 224,515 225,227 225,129 224,611 224,314 224,157 224,814 -0.08%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 3.38% 2.16% 3.57% 4.34% 4.08% 2.19% 2.46% -
ROE 6.97% 4.76% 8.11% 10.08% 9.06% 4.94% 6.12% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 154.63 162.64 172.71 172.01 164.42 162.61 175.67 -8.16%
EPS 5.23 3.52 6.16 7.46 6.71 3.56 4.32 13.60%
DPS 0.00 0.00 0.00 5.00 4.00 0.00 4.00 -
NAPS 0.75 0.74 0.76 0.74 0.74 0.72 0.7061 4.10%
Adjusted Per Share Value based on latest NOSH - 224,303
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 193.10 203.75 216.27 214.89 205.15 202.75 219.66 -8.23%
EPS 6.53 4.41 7.71 9.32 8.37 4.44 5.40 13.51%
DPS 0.00 0.00 0.00 6.25 4.99 0.00 5.00 -
NAPS 0.9366 0.927 0.9517 0.9245 0.9233 0.8977 0.8829 4.01%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.87 0.78 0.74 0.42 0.40 0.41 0.56 -
P/RPS 0.56 0.48 0.43 0.24 0.24 0.25 0.32 45.26%
P/EPS 16.65 22.16 12.01 5.63 5.96 11.52 12.96 18.19%
EY 6.01 4.51 8.32 17.76 16.77 8.68 7.71 -15.31%
DY 0.00 0.00 0.00 11.90 10.00 0.00 7.14 -
P/NAPS 1.16 1.05 0.97 0.57 0.54 0.57 0.79 29.21%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 -
Price 0.71 0.79 0.78 0.61 0.38 0.37 0.46 -
P/RPS 0.46 0.49 0.45 0.35 0.23 0.23 0.26 46.33%
P/EPS 13.58 22.44 12.66 8.18 5.67 10.39 10.65 17.60%
EY 7.36 4.46 7.90 12.23 17.65 9.62 9.39 -15.00%
DY 0.00 0.00 0.00 8.20 10.53 0.00 8.70 -
P/NAPS 0.95 1.07 1.03 0.82 0.51 0.51 0.65 28.81%

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