[NYLEX] QoQ TTM Result on 30-Nov-2006 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
23-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 84.78%
YoY- 158.74%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 1,745,367 1,502,688 1,189,021 945,424 683,750 670,300 684,111 86.39%
PBT 48,689 45,986 45,241 49,287 29,474 26,233 29,952 38.12%
Tax -6,688 -7,029 -10,817 -12,109 -8,920 -8,120 -7,959 -10.92%
NP 42,001 38,957 34,424 37,178 20,554 18,113 21,993 53.74%
-
NP to SH 42,347 39,258 34,426 36,746 19,886 18,232 22,449 52.49%
-
Tax Rate 13.74% 15.29% 23.91% 24.57% 30.26% 30.95% 26.57% -
Total Cost 1,703,366 1,463,731 1,154,597 908,246 663,196 652,187 662,118 87.42%
-
Net Worth 211,669 207,885 202,198 180,390 169,317 164,430 162,576 19.17%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 10,162 10,162 12,377 12,377 7,072 7,072 7,945 17.77%
Div Payout % 24.00% 25.89% 35.95% 33.68% 35.56% 38.79% 35.39% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 211,669 207,885 202,198 180,390 169,317 164,430 162,576 19.17%
NOSH 194,192 194,285 194,421 176,852 176,372 176,806 176,713 6.47%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 2.41% 2.59% 2.90% 3.93% 3.01% 2.70% 3.21% -
ROE 20.01% 18.88% 17.03% 20.37% 11.74% 11.09% 13.81% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 898.78 773.44 611.57 534.58 387.67 379.11 387.13 75.06%
EPS 21.81 20.21 17.71 20.78 11.27 10.31 12.70 43.26%
DPS 5.23 5.23 6.37 7.00 4.00 4.00 4.50 10.51%
NAPS 1.09 1.07 1.04 1.02 0.96 0.93 0.92 11.93%
Adjusted Per Share Value based on latest NOSH - 176,852
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 970.80 835.81 661.35 525.86 380.31 372.83 380.51 86.39%
EPS 23.55 21.84 19.15 20.44 11.06 10.14 12.49 52.44%
DPS 5.65 5.65 6.88 6.88 3.93 3.93 4.42 17.73%
NAPS 1.1773 1.1563 1.1247 1.0034 0.9418 0.9146 0.9043 19.17%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.48 1.38 1.66 1.17 0.92 1.01 0.96 -
P/RPS 0.16 0.18 0.27 0.22 0.24 0.27 0.25 -25.67%
P/EPS 6.79 6.83 9.37 5.63 8.16 9.79 7.56 -6.89%
EY 14.73 14.64 10.67 17.76 12.26 10.21 13.23 7.40%
DY 3.54 3.79 3.84 5.98 4.35 3.96 4.69 -17.05%
P/NAPS 1.36 1.29 1.60 1.15 0.96 1.09 1.04 19.52%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 14/04/06 -
Price 1.48 1.55 1.76 1.77 1.18 0.96 1.18 -
P/RPS 0.16 0.20 0.29 0.33 0.30 0.25 0.30 -34.15%
P/EPS 6.79 7.67 9.94 8.52 10.47 9.31 9.29 -18.81%
EY 14.73 13.04 10.06 11.74 9.56 10.74 10.77 23.14%
DY 3.54 3.37 3.62 3.95 3.39 4.17 3.81 -4.76%
P/NAPS 1.36 1.45 1.69 1.74 1.23 1.03 1.28 4.11%

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