[NYLEX] QoQ Cumulative Quarter Result on 31-May-2007 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 21.46%
YoY- 115.32%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 1,285,371 910,153 433,680 1,502,688 1,010,620 619,605 191,001 256.86%
PBT 41,378 35,289 10,055 45,986 40,828 33,727 7,352 216.73%
Tax -10,467 -8,526 -1,760 -7,029 -8,845 -8,148 -2,101 191.98%
NP 30,911 26,763 8,295 38,957 31,983 25,579 5,251 226.37%
-
NP to SH 30,759 26,630 8,292 39,258 32,322 25,771 5,203 227.30%
-
Tax Rate 25.30% 24.16% 17.50% 15.29% 21.66% 24.16% 28.58% -
Total Cost 1,254,460 883,390 425,385 1,463,731 978,637 594,026 185,750 257.70%
-
Net Worth 221,912 225,315 211,669 198,516 189,914 180,290 169,317 19.78%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 10,204 5,478 5,302 - -
Div Payout % - - - 25.99% 16.95% 20.58% - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 221,912 225,315 211,669 198,516 189,914 180,290 169,317 19.78%
NOSH 192,967 194,237 194,192 185,529 182,610 176,755 176,372 6.18%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 2.40% 2.94% 1.91% 2.59% 3.16% 4.13% 2.75% -
ROE 13.86% 11.82% 3.92% 19.78% 17.02% 14.29% 3.07% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 666.11 468.58 223.33 809.95 553.43 350.54 108.29 236.08%
EPS 15.94 13.71 4.27 21.16 17.70 14.58 2.95 208.24%
DPS 0.00 0.00 0.00 5.50 3.00 3.00 0.00 -
NAPS 1.15 1.16 1.09 1.07 1.04 1.02 0.96 12.80%
Adjusted Per Share Value based on latest NOSH - 194,285
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 714.94 506.24 241.22 835.81 562.12 344.63 106.24 256.85%
EPS 17.11 14.81 4.61 21.84 17.98 14.33 2.89 227.62%
DPS 0.00 0.00 0.00 5.68 3.05 2.95 0.00 -
NAPS 1.2343 1.2532 1.1773 1.1042 1.0563 1.0028 0.9418 19.77%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.30 1.50 1.48 1.38 1.66 1.17 0.92 -
P/RPS 0.20 0.32 0.66 0.17 0.30 0.33 0.85 -61.92%
P/EPS 8.16 10.94 34.66 6.52 9.38 8.02 31.19 -59.12%
EY 12.26 9.14 2.89 15.33 10.66 12.46 3.21 144.53%
DY 0.00 0.00 0.00 3.99 1.81 2.56 0.00 -
P/NAPS 1.13 1.29 1.36 1.29 1.60 1.15 0.96 11.49%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 -
Price 1.30 1.28 1.48 1.55 1.76 1.77 1.18 -
P/RPS 0.20 0.27 0.66 0.19 0.32 0.50 1.09 -67.74%
P/EPS 8.16 9.34 34.66 7.33 9.94 12.14 40.00 -65.37%
EY 12.26 10.71 2.89 13.65 10.06 8.24 2.50 188.92%
DY 0.00 0.00 0.00 3.55 1.70 1.69 0.00 -
P/NAPS 1.13 1.10 1.36 1.45 1.69 1.74 1.23 -5.50%

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