[NYLEX] QoQ Quarter Result on 30-Nov-2011 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -27.86%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 441,700 434,709 344,531 380,668 328,343 392,010 295,378 30.60%
PBT 3,351 5,189 1,697 5,745 7,818 7,977 4,351 -15.91%
Tax -1,081 -1,274 -1,487 -1,604 -2,308 -981 -679 36.15%
NP 2,270 3,915 210 4,141 5,510 6,996 3,672 -27.32%
-
NP to SH 2,189 4,286 128 3,964 5,495 7,282 3,548 -27.42%
-
Tax Rate 32.26% 24.55% 87.63% 27.92% 29.52% 12.30% 15.61% -
Total Cost 439,430 430,794 344,321 376,527 322,833 385,014 291,706 31.24%
-
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,878 - - - 5,534 - -
Div Payout % - 90.50% - - - 76.00% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
NOSH 193,716 193,936 182,857 194,313 194,169 194,186 191,783 0.66%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.51% 0.90% 0.06% 1.09% 1.68% 1.78% 1.24% -
ROE 0.77% 1.50% 0.05% 1.42% 2.02% 2.70% 1.36% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 228.01 224.15 188.42 195.90 169.10 201.87 154.02 29.73%
EPS 1.13 2.21 0.07 2.04 2.83 3.75 1.85 -27.90%
DPS 0.00 2.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 1.47 1.47 1.41 1.44 1.40 1.39 1.36 5.29%
Adjusted Per Share Value based on latest NOSH - 194,313
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 245.68 241.79 191.63 211.73 182.63 218.04 164.29 30.60%
EPS 1.22 2.38 0.07 2.20 3.06 4.05 1.97 -27.23%
DPS 0.00 2.16 0.00 0.00 0.00 3.08 0.00 -
NAPS 1.5839 1.5857 1.4341 1.5563 1.512 1.5013 1.4507 6.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.54 0.60 0.55 0.55 0.61 0.67 -
P/RPS 0.24 0.24 0.32 0.28 0.33 0.30 0.44 -33.11%
P/EPS 48.67 24.43 857.14 26.96 19.43 16.27 36.22 21.66%
EY 2.05 4.09 0.12 3.71 5.15 6.15 2.76 -17.91%
DY 0.00 3.70 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.37 0.37 0.43 0.38 0.39 0.44 0.49 -17.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 -
Price 0.54 0.56 0.55 0.58 0.52 0.59 0.615 -
P/RPS 0.24 0.25 0.29 0.30 0.31 0.29 0.40 -28.75%
P/EPS 47.79 25.34 785.71 28.43 18.37 15.73 33.24 27.24%
EY 2.09 3.95 0.13 3.52 5.44 6.36 3.01 -21.50%
DY 0.00 3.57 0.00 0.00 0.00 4.83 0.00 -
P/NAPS 0.37 0.38 0.39 0.40 0.37 0.42 0.45 -12.18%

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