[NYLEX] QoQ Cumulative 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- -71.46%
YoY- 46.6%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative 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 1,010,620 619,605 191,001 670,300 491,899 344,481 167.21%
PBT 45,986 40,828 33,727 7,352 26,233 21,820 10,673 165.02%
Tax -7,029 -8,845 -8,148 -2,101 -8,120 -6,149 -4,160 41.90%
NP 38,957 31,983 25,579 5,251 18,113 15,671 6,513 229.87%
-
NP to SH 39,258 32,322 25,771 5,203 18,232 16,127 7,256 208.50%
-
Tax Rate 15.29% 21.66% 24.16% 28.58% 30.95% 28.18% 38.98% -
Total Cost 1,463,731 978,637 594,026 185,750 652,187 476,228 337,968 165.93%
-
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 5,478 5,302 - 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% 17.02% 14.29% 3.07% 11.10% 9.92% 4.62% -
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 809.95 553.43 350.54 108.29 379.44 278.48 195.12 158.51%
EPS 21.16 17.70 14.58 2.95 10.32 9.13 4.11 198.45%
DPS 5.50 3.00 3.00 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 835.81 562.12 344.63 106.24 372.83 273.60 191.60 167.21%
EPS 21.84 17.98 14.33 2.89 10.14 8.97 4.04 208.33%
DPS 5.68 3.05 2.95 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 0.30 0.33 0.85 0.27 0.34 0.37 -40.48%
P/EPS 6.52 9.38 8.02 31.19 9.79 10.51 17.76 -48.76%
EY 15.33 10.66 12.46 3.21 10.22 9.51 5.63 95.11%
DY 3.99 1.81 2.56 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 0.32 0.50 1.09 0.25 0.42 0.42 -41.09%
P/EPS 7.33 9.94 12.14 40.00 9.30 12.92 19.95 -48.73%
EY 13.65 10.06 8.24 2.50 10.75 7.74 5.01 95.19%
DY 3.55 1.70 1.69 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