[NYLEX] QoQ Quarter Result on 31-Aug-2011 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -24.54%
YoY- 318.06%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 434,709 344,531 380,668 328,343 392,010 295,378 254,428 42.87%
PBT 5,189 1,697 5,745 7,818 7,977 4,351 6,154 -10.73%
Tax -1,274 -1,487 -1,604 -2,308 -981 -679 -1,230 2.36%
NP 3,915 210 4,141 5,510 6,996 3,672 4,924 -14.16%
-
NP to SH 4,286 128 3,964 5,495 7,282 3,548 4,875 -8.21%
-
Tax Rate 24.55% 87.63% 27.92% 29.52% 12.30% 15.61% 19.99% -
Total Cost 430,794 344,321 376,527 322,833 385,014 291,706 249,504 43.87%
-
Net Worth 285,086 257,828 279,811 271,837 269,919 260,825 263,513 5.38%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,878 - - - 5,534 - - -
Div Payout % 90.50% - - - 76.00% - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 285,086 257,828 279,811 271,837 269,919 260,825 263,513 5.38%
NOSH 193,936 182,857 194,313 194,169 194,186 191,783 188,223 2.01%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.90% 0.06% 1.09% 1.68% 1.78% 1.24% 1.94% -
ROE 1.50% 0.05% 1.42% 2.02% 2.70% 1.36% 1.85% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 224.15 188.42 195.90 169.10 201.87 154.02 135.17 40.05%
EPS 2.21 0.07 2.04 2.83 3.75 1.85 2.59 -10.02%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 -
NAPS 1.47 1.41 1.44 1.40 1.39 1.36 1.40 3.30%
Adjusted Per Share Value based on latest NOSH - 194,169
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 241.79 191.63 211.73 182.63 218.04 164.29 141.52 42.86%
EPS 2.38 0.07 2.20 3.06 4.05 1.97 2.71 -8.28%
DPS 2.16 0.00 0.00 0.00 3.08 0.00 0.00 -
NAPS 1.5857 1.4341 1.5563 1.512 1.5013 1.4507 1.4657 5.38%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.54 0.60 0.55 0.55 0.61 0.67 0.68 -
P/RPS 0.24 0.32 0.28 0.33 0.30 0.44 0.50 -38.66%
P/EPS 24.43 857.14 26.96 19.43 16.27 36.22 26.25 -4.67%
EY 4.09 0.12 3.71 5.15 6.15 2.76 3.81 4.83%
DY 3.70 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.37 0.43 0.38 0.39 0.44 0.49 0.49 -17.06%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 -
Price 0.56 0.55 0.58 0.52 0.59 0.615 0.70 -
P/RPS 0.25 0.29 0.30 0.31 0.29 0.40 0.52 -38.60%
P/EPS 25.34 785.71 28.43 18.37 15.73 33.24 27.03 -4.20%
EY 3.95 0.13 3.52 5.44 6.36 3.01 3.70 4.45%
DY 3.57 0.00 0.00 0.00 4.83 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.37 0.42 0.45 0.50 -16.70%

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