[NYLEX] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -18.89%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 684,470 664,797 625,497 568,113 497,548 436,244 395,200 44.17%
PBT 20,401 19,834 19,691 25,170 29,484 25,104 26,485 -15.95%
Tax -6,942 -6,142 -6,233 -31,694 -31,795 -30,855 -31,345 -63.36%
NP 13,459 13,692 13,458 -6,524 -2,311 -5,751 -4,860 -
-
NP to SH 14,202 14,431 13,623 18,088 22,301 18,861 19,587 -19.27%
-
Tax Rate 34.03% 30.97% 31.65% 125.92% 107.84% 122.91% 118.35% -
Total Cost 671,011 651,105 612,039 574,637 499,859 441,995 400,060 41.12%
-
Net Worth 157,148 121,831 118,298 115,885 114,784 119,418 143,459 6.25%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 7,945 7,945 7,945 - - - - -
Div Payout % 55.95% 55.06% 58.32% - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 157,148 121,831 118,298 115,885 114,784 119,418 143,459 6.25%
NOSH 176,571 176,567 176,564 178,285 176,591 192,609 177,110 -0.20%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 1.97% 2.06% 2.15% -1.15% -0.46% -1.32% -1.23% -
ROE 9.04% 11.85% 11.52% 15.61% 19.43% 15.79% 13.65% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 387.64 376.51 354.26 318.65 281.75 226.49 223.14 44.46%
EPS 8.04 8.17 7.72 10.15 12.63 9.79 11.06 -19.13%
DPS 4.50 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.69 0.67 0.65 0.65 0.62 0.81 6.47%
Adjusted Per Share Value based on latest NOSH - 178,285
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 380.71 369.77 347.91 315.99 276.74 242.64 219.82 44.16%
EPS 7.90 8.03 7.58 10.06 12.40 10.49 10.89 -19.24%
DPS 4.42 4.42 4.42 0.00 0.00 0.00 0.00 -
NAPS 0.8741 0.6776 0.658 0.6446 0.6384 0.6642 0.7979 6.26%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.73 0.60 0.61 0.65 0.71 0.81 0.69 -
P/RPS 0.19 0.16 0.17 0.20 0.25 0.36 0.31 -27.82%
P/EPS 9.08 7.34 7.91 6.41 5.62 8.27 6.24 28.38%
EY 11.02 13.62 12.65 15.61 17.79 12.09 16.03 -22.08%
DY 6.16 7.50 7.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.91 1.00 1.09 1.31 0.85 -2.36%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 -
Price 0.82 0.65 0.65 0.63 0.66 0.72 0.80 -
P/RPS 0.21 0.17 0.18 0.20 0.23 0.32 0.36 -30.16%
P/EPS 10.19 7.95 8.42 6.21 5.23 7.35 7.23 25.68%
EY 9.81 12.57 11.87 16.10 19.13 13.60 13.82 -20.40%
DY 5.49 6.92 6.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.97 0.97 1.02 1.16 0.99 -4.76%

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