[NYLEX] QoQ TTM Result on 28-Feb-2007 [#3]

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
TTM Result
Revenue	1,793,236	1,745,367	1,502,688	1,189,021	945,424	683,750	670,300	92.59%
YoY %	2.74%	16.15%	26.38%	25.77%	38.27%	2.01%	-	-
Horiz. %	267.53%	260.39%	224.18%	177.39%	141.04%	102.01%	100.00%	-
PBT	47,548	48,689	45,986	45,241	49,287	29,474	26,233	48.60%
YoY %	-2.34%	5.88%	1.65%	-8.21%	67.22%	12.35%	-	-
Horiz. %	181.25%	185.60%	175.30%	172.46%	187.88%	112.35%	100.00%	-
Tax	-7,407	-6,688	-7,029	-10,817	-12,109	-8,920	-8,120	-5.93%
YoY %	-10.75%	4.85%	35.02%	10.67%	-35.75%	-9.85%	-	-
Horiz. %	91.22%	82.36%	86.56%	133.21%	149.13%	109.85%	100.00%	-
NP	40,141	42,001	38,957	34,424	37,178	20,554	18,113	69.89%
YoY %	-4.43%	7.81%	13.17%	-7.41%	80.88%	13.48%	-	-
Horiz. %	221.61%	231.88%	215.08%	190.05%	205.26%	113.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,117	42,347	39,258	34,426	36,746	19,886	18,232	69.09%
YoY %	-5.27%	7.87%	14.04%	-6.31%	84.78%	9.07%	-	-
Horiz. %	220.04%	232.27%	215.32%	188.82%	201.55%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.58%	13.74%	15.29%	23.91%	24.57%	30.26%	30.95%	-
YoY %	13.39%	-10.14%	-36.05%	-2.69%	-18.80%	-2.23%	-	-
Horiz. %	50.34%	44.39%	49.40%	77.25%	79.39%	97.77%	100.00%	-
Total Cost	1,753,095	1,703,366	1,463,731	1,154,597	908,246	663,196	652,187	93.20%
YoY %	2.92%	16.37%	26.77%	27.12%	36.95%	1.69%	-	-
Horiz. %	268.80%	261.18%	224.43%	177.03%	139.26%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,339	211,669	207,885	202,198	180,390	169,317	164,430	23.35%
YoY %	6.46%	1.82%	2.81%	12.09%	6.54%	2.97%	-	-
Horiz. %	137.04%	128.73%	126.43%	122.97%	109.71%	102.97%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Dividend
Div	4,857	10,162	10,162	12,377	12,377	7,072	7,072	-22.13%
YoY %	-52.20%	0.00%	-17.90%	0.00%	75.01%	0.00%	-	-
Horiz. %	68.68%	143.69%	143.69%	175.01%	175.01%	100.00%	100.00%	-
Div Payout %	12.11%	24.00%	25.89%	35.95%	33.68%	35.56%	38.79%	-
YoY %	-49.54%	-7.30%	-27.98%	6.74%	-5.29%	-8.33%	-	-
Horiz. %	31.22%	61.87%	66.74%	92.68%	86.83%	91.67%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Equity
Net Worth	225,339	211,669	207,885	202,198	180,390	169,317	164,430	23.35%
YoY %	6.46%	1.82%	2.81%	12.09%	6.54%	2.97%	-	-
Horiz. %	137.04%	128.73%	126.43%	122.97%	109.71%	102.97%	100.00%	-
NOSH	194,258	194,192	194,285	194,421	176,852	176,372	176,806	6.47%
YoY %	0.03%	-0.05%	-0.07%	9.93%	0.27%	-0.25%	-	-
Horiz. %	109.87%	109.83%	109.89%	109.96%	100.03%	99.75%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Ratio Analysis
NP Margin	2.24%	2.41%	2.59%	2.90%	3.93%	3.01%	2.70%	-
YoY %	-7.05%	-6.95%	-10.69%	-26.21%	30.56%	11.48%	-	-
Horiz. %	82.96%	89.26%	95.93%	107.41%	145.56%	111.48%	100.00%	-
ROE	17.80%	20.01%	18.88%	17.03%	20.37%	11.74%	11.09%	-
YoY %	-11.04%	5.99%	10.86%	-16.40%	73.51%	5.86%	-	-
Horiz. %	160.50%	180.43%	170.24%	153.56%	183.68%	105.86%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Per Share
RPS	923.12	898.78	773.44	611.57	534.58	387.67	379.11	80.89%
YoY %	2.71%	16.21%	26.47%	14.40%	37.90%	2.26%	-	-
Horiz. %	243.50%	237.08%	204.01%	161.32%	141.01%	102.26%	100.00%	-
EPS	20.65	21.81	20.21	17.71	20.78	11.27	10.31	58.82%
YoY %	-5.32%	7.92%	14.12%	-14.77%	84.38%	9.31%	-	-
Horiz. %	200.29%	211.54%	196.02%	171.77%	201.55%	109.31%	100.00%	-
DPS	2.50	5.23	5.23	6.37	7.00	4.00	4.00	-26.87%
YoY %	-52.20%	0.00%	-17.90%	-9.00%	75.00%	0.00%	-	-
Horiz. %	62.50%	130.75%	130.75%	159.25%	175.00%	100.00%	100.00%	-
NAPS	1.16	1.09	1.07	1.04	1.02	0.96	0.93	15.85%
YoY %	6.42%	1.87%	2.88%	1.96%	6.25%	3.23%	-	-
Horiz. %	124.73%	117.20%	115.05%	111.83%	109.68%	103.23%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,421
RPS	997.42	970.80	835.81	661.35	525.86	380.31	372.83	92.59%
YoY %	2.74%	16.15%	26.38%	25.77%	38.27%	2.01%	-	-
Horiz. %	267.53%	260.39%	224.18%	177.39%	141.05%	102.01%	100.00%	-
EPS	22.31	23.55	21.84	19.15	20.44	11.06	10.14	69.08%
YoY %	-5.27%	7.83%	14.05%	-6.31%	84.81%	9.07%	-	-
Horiz. %	220.02%	232.25%	215.38%	188.86%	201.58%	109.07%	100.00%	-
DPS	2.70	5.65	5.65	6.88	6.88	3.93	3.93	-22.12%
YoY %	-52.21%	0.00%	-17.88%	0.00%	75.06%	0.00%	-	-
Horiz. %	68.70%	143.77%	143.77%	175.06%	175.06%	100.00%	100.00%	-
NAPS	1.2534	1.1773	1.1563	1.1247	1.0034	0.9418	0.9146	23.35%
YoY %	6.46%	1.82%	2.81%	12.09%	6.54%	2.97%	-	-
Horiz. %	137.04%	128.72%	126.43%	122.97%	109.71%	102.97%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	-
Price	1.50	1.48	1.38	1.66	1.17	0.92	1.01	-
P/RPS	0.16	0.16	0.18	0.27	0.22	0.24	0.27	-29.42%
YoY %	0.00%	-11.11%	-33.33%	22.73%	-8.33%	-11.11%	-	-
Horiz. %	59.26%	59.26%	66.67%	100.00%	81.48%	88.89%	100.00%	-
P/EPS	7.26	6.79	6.83	9.37	5.63	8.16	9.79	-18.05%
YoY %	6.92%	-0.59%	-27.11%	66.43%	-31.00%	-16.65%	-	-
Horiz. %	74.16%	69.36%	69.77%	95.71%	57.51%	83.35%	100.00%	-
EY	13.77	14.73	14.64	10.67	17.76	12.26	10.21	22.04%
YoY %	-6.52%	0.61%	37.21%	-39.92%	44.86%	20.08%	-	-
Horiz. %	134.87%	144.27%	143.39%	104.51%	173.95%	120.08%	100.00%	-
DY	1.67	3.54	3.79	3.84	5.98	4.35	3.96	-43.73%
YoY %	-52.82%	-6.60%	-1.30%	-35.79%	37.47%	9.85%	-	-
Horiz. %	42.17%	89.39%	95.71%	96.97%	151.01%	109.85%	100.00%	-
P/NAPS	1.29	1.36	1.29	1.60	1.15	0.96	1.09	11.87%
YoY %	-5.15%	5.43%	-19.37%	39.13%	19.79%	-11.93%	-	-
Horiz. %	118.35%	124.77%	118.35%	146.79%	105.50%	88.07%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	29/01/08	30/10/07	31/07/07	30/04/07	23/01/07	30/10/06	28/07/06	-
Price	1.28	1.48	1.55	1.76	1.77	1.18	0.96	-
P/RPS	0.14	0.16	0.20	0.29	0.33	0.30	0.25	-32.03%
YoY %	-12.50%	-20.00%	-31.03%	-12.12%	10.00%	20.00%	-	-
Horiz. %	56.00%	64.00%	80.00%	116.00%	132.00%	120.00%	100.00%	-
P/EPS	6.20	6.79	7.67	9.94	8.52	10.47	9.31	-23.72%
YoY %	-8.69%	-11.47%	-22.84%	16.67%	-18.62%	12.46%	-	-
Horiz. %	66.60%	72.93%	82.38%	106.77%	91.51%	112.46%	100.00%	-
EY	16.13	14.73	13.04	10.06	11.74	9.56	10.74	31.11%
YoY %	9.50%	12.96%	29.62%	-14.31%	22.80%	-10.99%	-	-
Horiz. %	150.19%	137.15%	121.42%	93.67%	109.31%	89.01%	100.00%	-
DY	1.95	3.54	3.37	3.62	3.95	3.39	4.17	-39.72%
YoY %	-44.92%	5.04%	-6.91%	-8.35%	16.52%	-18.71%	-	-
Horiz. %	46.76%	84.89%	80.82%	86.81%	94.72%	81.29%	100.00%	-
P/NAPS	1.10	1.36	1.45	1.69	1.74	1.23	1.03	4.47%
YoY %	-19.12%	-6.21%	-14.20%	-2.87%	41.46%	19.42%	-	-
Horiz. %	106.80%	132.04%	140.78%	164.08%	168.93%	119.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos