[NYLEX] QoQ TTM Result on 30-Nov-2012 [#2]

Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -17.15%
YoY- -56.85%
Quarter Report
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 1,703,878 1,728,625 1,721,883 1,664,945 1,601,608 1,488,251 1,445,552 11.55%
PBT 15,913 15,776 17,386 15,633 15,982 20,449 23,237 -22.25%
Tax -9,317 -8,753 -7,788 -7,235 -5,446 -6,673 -6,380 28.62%
NP 6,596 7,023 9,598 8,398 10,536 13,776 16,857 -46.41%
-
NP to SH 7,900 7,755 10,172 8,755 10,567 13,873 16,869 -39.61%
-
Tax Rate 58.55% 55.48% 44.79% 46.28% 34.08% 32.63% 27.46% -
Total Cost 1,697,282 1,721,602 1,712,285 1,656,547 1,591,072 1,474,475 1,428,695 12.13%
-
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.44%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 3,853 3,853 3,878 3,878 3,878 3,878 5,534 -21.39%
Div Payout % 48.78% 49.69% 38.13% 44.30% 36.71% 27.96% 32.81% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.44%
NOSH 192,892 192,680 193,124 193,873 193,716 193,936 182,857 3.61%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.39% 0.41% 0.56% 0.50% 0.66% 0.93% 1.17% -
ROE 2.71% 2.74% 3.58% 3.09% 3.71% 4.87% 6.54% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 883.33 897.15 891.59 858.78 826.78 767.39 790.54 7.65%
EPS 4.10 4.02 5.27 4.52 5.45 7.15 9.23 -41.69%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 3.03 -24.13%
NAPS 1.51 1.47 1.47 1.46 1.47 1.47 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 193,873
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 876.76 889.50 886.03 856.73 824.14 765.81 743.84 11.55%
EPS 4.07 3.99 5.23 4.51 5.44 7.14 8.68 -39.56%
DPS 1.98 1.98 2.00 2.00 2.00 2.00 2.85 -21.50%
NAPS 1.4988 1.4575 1.4608 1.4565 1.4653 1.467 1.3267 8.44%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.49 0.545 0.47 0.54 0.55 0.54 0.60 -
P/RPS 0.06 0.06 0.05 0.06 0.07 0.07 0.08 -17.40%
P/EPS 11.96 13.54 8.92 11.96 10.08 7.55 6.50 49.99%
EY 8.36 7.38 11.21 8.36 9.92 13.25 15.38 -33.32%
DY 4.08 3.67 4.26 3.70 3.64 3.70 5.04 -13.10%
P/NAPS 0.32 0.37 0.32 0.37 0.37 0.37 0.43 -17.83%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 -
Price 0.52 0.525 0.47 0.49 0.54 0.56 0.55 -
P/RPS 0.06 0.06 0.05 0.06 0.07 0.07 0.07 -9.74%
P/EPS 12.70 13.04 8.92 10.85 9.90 7.83 5.96 65.36%
EY 7.88 7.67 11.21 9.22 10.10 12.77 16.77 -39.47%
DY 3.85 3.81 4.26 4.08 3.71 3.57 5.50 -21.11%
P/NAPS 0.34 0.36 0.32 0.34 0.37 0.38 0.39 -8.71%

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