[NYLEX] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -1.59%
YoY- -36.32%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 683,750 670,300 684,111 684,470 664,797 625,497 568,113 13.10%
PBT 29,474 26,233 29,952 20,401 19,834 19,691 25,170 11.06%
Tax -8,920 -8,120 -7,959 -6,942 -6,142 -6,233 -31,694 -56.95%
NP 20,554 18,113 21,993 13,459 13,692 13,458 -6,524 -
-
NP to SH 19,886 18,232 22,449 14,202 14,431 13,623 18,088 6.50%
-
Tax Rate 30.26% 30.95% 26.57% 34.03% 30.97% 31.65% 125.92% -
Total Cost 663,196 652,187 662,118 671,011 651,105 612,039 574,637 9.99%
-
Net Worth 169,317 164,430 162,576 157,148 121,831 118,298 115,885 28.67%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 7,072 7,072 7,945 7,945 7,945 7,945 - -
Div Payout % 35.56% 38.79% 35.39% 55.95% 55.06% 58.32% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 169,317 164,430 162,576 157,148 121,831 118,298 115,885 28.67%
NOSH 176,372 176,806 176,713 176,571 176,567 176,564 178,285 -0.71%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 3.01% 2.70% 3.21% 1.97% 2.06% 2.15% -1.15% -
ROE 11.74% 11.09% 13.81% 9.04% 11.85% 11.52% 15.61% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 387.67 379.11 387.13 387.64 376.51 354.26 318.65 13.92%
EPS 11.27 10.31 12.70 8.04 8.17 7.72 10.15 7.20%
DPS 4.00 4.00 4.50 4.50 4.50 4.50 0.00 -
NAPS 0.96 0.93 0.92 0.89 0.69 0.67 0.65 29.59%
Adjusted Per Share Value based on latest NOSH - 176,571
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 380.31 372.83 380.51 380.71 369.77 347.91 315.99 13.10%
EPS 11.06 10.14 12.49 7.90 8.03 7.58 10.06 6.50%
DPS 3.93 3.93 4.42 4.42 4.42 4.42 0.00 -
NAPS 0.9418 0.9146 0.9043 0.8741 0.6776 0.658 0.6446 28.67%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.92 1.01 0.96 0.73 0.60 0.61 0.65 -
P/RPS 0.24 0.27 0.25 0.19 0.16 0.17 0.20 12.88%
P/EPS 8.16 9.79 7.56 9.08 7.34 7.91 6.41 17.40%
EY 12.26 10.21 13.23 11.02 13.62 12.65 15.61 -14.83%
DY 4.35 3.96 4.69 6.16 7.50 7.38 0.00 -
P/NAPS 0.96 1.09 1.04 0.82 0.87 0.91 1.00 -2.67%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 28/07/05 29/04/05 -
Price 1.18 0.96 1.18 0.82 0.65 0.65 0.63 -
P/RPS 0.30 0.25 0.30 0.21 0.17 0.18 0.20 30.94%
P/EPS 10.47 9.31 9.29 10.19 7.95 8.42 6.21 41.52%
EY 9.56 10.74 10.77 9.81 12.57 11.87 16.10 -29.28%
DY 3.39 4.17 3.81 5.49 6.92 6.92 0.00 -
P/NAPS 1.23 1.03 1.28 0.92 0.94 0.97 0.97 17.10%

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