[NYLEX] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- -6.04%
YoY- 9.5%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 1,729,978 1,868,693 1,742,062 1,777,439 1,793,236 1,745,367 1,502,688 9.81%
PBT 29,202 68,289 58,269 46,536 47,548 48,689 45,986 -26.05%
Tax -7,275 -14,216 -10,789 -8,651 -7,407 -6,688 -7,029 2.31%
NP 21,927 54,073 47,480 37,885 40,141 42,001 38,957 -31.75%
-
NP to SH 25,351 57,024 47,763 37,695 40,117 42,347 39,258 -25.23%
-
Tax Rate 24.91% 20.82% 18.52% 18.59% 15.58% 13.74% 15.29% -
Total Cost 1,708,051 1,814,620 1,694,582 1,739,554 1,753,095 1,703,366 1,463,731 10.80%
-
Net Worth 233,141 240,161 222,026 218,817 225,339 211,669 207,885 7.92%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 8,122 8,122 8,122 4,857 4,857 10,162 10,162 -13.84%
Div Payout % 32.04% 14.24% 17.01% 12.89% 12.11% 24.00% 25.89% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 233,141 240,161 222,026 218,817 225,339 211,669 207,885 7.92%
NOSH 176,622 176,589 180,509 190,276 194,258 194,192 194,285 -6.14%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 1.27% 2.89% 2.73% 2.13% 2.24% 2.41% 2.59% -
ROE 10.87% 23.74% 21.51% 17.23% 17.80% 20.01% 18.88% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 979.48 1,058.21 965.08 934.13 923.12 898.78 773.44 17.00%
EPS 14.35 32.29 26.46 19.81 20.65 21.81 20.21 -20.36%
DPS 4.60 4.60 4.50 2.55 2.50 5.23 5.23 -8.17%
NAPS 1.32 1.36 1.23 1.15 1.16 1.09 1.07 14.98%
Adjusted Per Share Value based on latest NOSH - 190,276
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 962.24 1,039.39 968.96 988.63 997.42 970.80 835.81 9.81%
EPS 14.10 31.72 26.57 20.97 22.31 23.55 21.84 -25.24%
DPS 4.52 4.52 4.52 2.70 2.70 5.65 5.65 -13.78%
NAPS 1.2968 1.3358 1.2349 1.2171 1.2534 1.1773 1.1563 7.92%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.77 1.12 1.32 1.30 1.50 1.48 1.38 -
P/RPS 0.08 0.11 0.14 0.14 0.16 0.16 0.18 -41.67%
P/EPS 5.36 3.47 4.99 6.56 7.26 6.79 6.83 -14.88%
EY 18.64 28.83 20.05 15.24 13.77 14.73 14.64 17.42%
DY 5.97 4.11 3.41 1.96 1.67 3.54 3.79 35.26%
P/NAPS 0.58 0.82 1.07 1.13 1.29 1.36 1.29 -41.22%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 -
Price 0.58 0.78 1.15 1.30 1.28 1.48 1.55 -
P/RPS 0.06 0.07 0.12 0.14 0.14 0.16 0.20 -55.08%
P/EPS 4.04 2.42 4.35 6.56 6.20 6.79 7.67 -34.70%
EY 24.75 41.40 23.01 15.24 16.13 14.73 13.04 53.11%
DY 7.93 5.90 3.91 1.96 1.95 3.54 3.37 76.63%
P/NAPS 0.44 0.57 0.93 1.13 1.10 1.36 1.45 -54.74%

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